에이치케이엘아이앤디

비상장계속사업자

HKL, I&D Co.,Ltd.

이세광

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

에이치케이엘아이앤디

Business Reg. No. 4948602298 · CEO 이세광

I.Investment Overview

Target에이치케이엘아이앤디 (4948602298)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치케이엘아이앤디
영문명HKL, I&D Co.,Ltd.
대표자이세광
사업자등록번호4948602298
법인등록번호1314110481970
설립일2021.01.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9.62021468.72022225.32023543.4202477.62025
영업이익100M KRW-30.9202179.6202257.72023-73.92024-30.82025
순이익100M KRW-44202159.3202240.1202335.52024-29.62025
Item20252024202320222021
자산총계27.4억원91.4억원523.2억원344.4억원222.5억원
부채총계1.6억원36억원466.7억원328.1억원265.5억원
자본총계25.9억원55.4억원56.5억원16.4억원-43억원
매출액77.6억원543.4억원225.3억원468.7억원9.6억원
영업이익-30.8억원-73.9억원57.7억원79.6억원-30.9억원
순이익-29.6억원35.5억원40.1억원59.3억원-44억원

VI.Financial Ratios

FY2025 basis

-39.78%

영업이익률

-38.12%

순이익률

-107.79%

ROA

-114.31%

ROE

6.05%

부채비율

94.3%

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

에이치케이엘아이앤디 투심보고서 | Alpha Lenz