호리바에스텍코리아

비상장계속사업자

HORIBA STEC KOREA,Ltd.

고이시 히데유끼

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

호리바에스텍코리아

Business Reg. No. 1298115730 · CEO 고이시 히데유끼

I.Investment Overview

Target호리바에스텍코리아 (1298115730)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명호리바에스텍코리아
영문명HORIBA STEC KOREA,Ltd.
대표자고이시 히데유끼
사업자등록번호1298115730
법인등록번호1101111108889
설립일1994.12.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW772.82021774.32022508.72023604.62024759.22025
영업이익100M KRW167.52021149.9202264.8202380.62024902025
순이익100M KRW127.820211372022145.6202373.2202470.82025
Item20252024202320222021
자산총계744.7억원502.4억원635.3억원607.5억원665.6억원
부채총계206.6억원93.6억원62.8억원91.4억원146.8억원
자본총계538.1억원408.9억원572.5억원516.1억원518.8억원
매출액759.2억원604.6억원508.7억원774.3억원772.8억원
영업이익90억원80.6억원64.8억원149.9억원167.5억원
순이익70.8억원73.2억원145.6억원137억원127.8억원

VI.Financial Ratios

FY2025 basis

11.86%

영업이익률

9.32%

순이익률

9.5%

ROA

13.15%

ROE

38.39%

부채비율

72.26%

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.

호리바에스텍코리아 투심보고서 | Alpha Lenz