에이치엘옵틱스

비상장계속사업자

HLOPTICS CO., LTD

김현국

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

에이치엘옵틱스

Business Reg. No. 5138172940 · CEO 김현국

I.Investment Overview

Target에이치엘옵틱스 (5138172940)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치엘옵틱스
영문명HLOPTICS CO., LTD
대표자김현국
사업자등록번호5138172940
법인등록번호1760110079556
설립일2012.11.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW353.72021265.52022161.32023125.2202487.52025
영업이익100M KRW31.1202131.520220.620231.52024-28.52025
순이익100M KRW32.5202132.92022-3.120231.12024-34.12025
Item20252024202320222021
자산총계381.2억원397.3억원414.4억원442.6억원447.3억원
부채총계218.4억원200.4억원218.7억원243.7억원271.3억원
자본총계162.8억원196.9억원195.7억원198.8억원176억원
매출액87.5억원125.2억원161.3억원265.5억원353.7억원
영업이익-28.5억원1.5억원5,804만원31.5억원31.1억원
순이익-34.1억원1.1억원-3.1억원32.9억원32.5억원

VI.Financial Ratios

FY2025 basis

-32.52%

영업이익률

-38.96%

순이익률

-8.94%

ROA

-20.94%

ROE

134.18%

부채비율

42.7%

자기자본비율

VII.R&D Activity

Fields 전기/전자 > 디스플레이 · 기계 > 측정표준/시험평가기술 · 재료 > 열/표면처리

Keywords 백라이트유닛, 광학렌즈, 인캡슐레이션, 렌즈프리, 초소형

YearProjectsPapersPatents
2026100
2025100
2024101
2023203
2022300
2021101
2020100
2019100
2018100
2017100
2016100
2015100

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.

에이치엘옵틱스 투심보고서 | Alpha Lenz