에이치엔디

비상장계속사업자

HND CO.,LTD.

남상우

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

에이치엔디

Business Reg. No. 6058169991 · CEO 남상우

I.Investment Overview

Target에이치엔디 (6058169991)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치엔디
영문명HND CO.,LTD.
대표자남상우
사업자등록번호6058169991
법인등록번호1801110482173
설립일2006.02.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW12.7202110.320221020235.720242.72025
영업이익100M KRW-1.620211.22022-0.320230.82024-0.62025
순이익100M KRW-4.720210.22022120.420230.82024-0.82025
Item20252024202320222021
자산총계248.5억원249.3억원263.7억원331억원328.4억원
부채총계64.5억원64.6억원79.7억원267.5억원265억원
자본총계184억원184.8억원183.9억원63.6억원63.3억원
매출액2.7억원5.7억원10억원10.3억원12.7억원
영업이익-5,602만원7,597만원-3,431만원1.2억원-1.6억원
순이익-8,112만원8,287만원120.4억원2,108만원-4.7억원

VI.Financial Ratios

FY2025 basis

-20.95%

영업이익률

-30.34%

순이익률

-0.33%

ROA

-0.44%

ROE

35.08%

부채비율

74.03%

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.

에이치엔디 투심보고서 | Alpha Lenz