에이치엘비셀

비상장계속사업자

HLB Cell Co., Ltd.

이두훈

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

에이치엘비셀

Business Reg. No. 1258183269 · CEO 이두훈

I.Investment Overview

Target에이치엘비셀 (1258183269)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치엘비셀
영문명HLB Cell Co., Ltd.
대표자이두훈
사업자등록번호1258183269
법인등록번호1313110092331
설립일2009.09.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.120203.2202214.120231220240.12025
영업이익100M KRW-23.42020-33.32022-29.22023
순이익100M KRW-54.22020-94.52022185.12023146.42024
Item20252024202320222020
자산총계464억원641.1억원501.4억원382.5억원487.9억원
부채총계46.3억원8.5억원14.8억원7.1억원
자본총계417.7억원632.6억원486.6억원480.8억원
매출액1,100만원12억원14.1억원3.2억원728만원
영업이익-29.2억원-33.3억원-23.4억원
순이익146.4억원185.1억원-94.5억원-54.2억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

ROA

ROE

11.08%

부채비율

90.03%

자기자본비율

VII.R&D Activity

Fields 생명과학 > 생물공학 · 보건의료 > 의료기기 · 보건의료 > 신약·의약품개발

Keywords 바이오인공간, 동결보존, 하이드로겔, 급성 간부전, 바이오잉크

YearProjectsPapersPatents
2024200
2023200
2022210
2020101
2019100
2018102
2017110
2015100
2014110
2012000
2011100

VIII.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.

에이치엘비셀 투심보고서 | Alpha Lenz