에이치엠옵틱스

비상장계속사업자

HM OPTICS Co.,Ltd.

한창호

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 Scenarios — 100M 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

에이치엠옵틱스

Business Reg. No. 1348197807 · CEO 한창호

I.Investment Overview

Target에이치엠옵틱스 (1348197807)
Investment—
Post-deal stake—
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치엠옵틱스
영문명HM OPTICS Co.,Ltd.
대표자한창호
사업자등록번호1348197807
법인등록번호1314110138266
설립일2003.03.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW814.12021648.22022425.72023381.120242912025
영업이익100M KRW2852021129.620229.5202316.22024-3.82025
순이익100M KRW218.52021111.120228.920234.32024-9.72025
Item20252024202320222021
자산총계625.7억원655.9억원729.9억원816.2억원783억원
부채총계210.3억원213.2억원267.1억원309.7억원317.5억원
자본총계415.4억원442.7억원462.9억원506.6억원465.5억원
매출액291억원381.1억원425.7억원648.2억원814.1억원
영업이익-3.8억원16.2억원9.5억원129.6억원285억원
순이익-9.7억원4.3억원8.9억원111.1억원218.5억원

VI.Financial Ratios

FY2025 basis

-1.31%

영업이익률

-3.35%

순이익률

-1.56%

ROA

-2.35%

ROE

50.62%

부채비율

66.39%

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.

에이치엠옵틱스 투심보고서 | Alpha Lenz