에이치에스

비상장계속사업자

HS

김 철 수

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

에이치에스

Business Reg. No. 2118775951 · CEO 김 철 수

I.Investment Overview

Target에이치에스 (2118775951)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치에스
영문명HS
대표자김 철 수
사업자등록번호2118775951
법인등록번호1101113378258
설립일2006.01.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW12.2202115.4202212.520233.42024
영업이익100M KRW1.220212.420221.52023-0.22024
순이익100M KRW0.82021-4.52022-2.8202321.62024
Item2024202320222021
자산총계35.7억원245억원226.1억원220.5억원
부채총계14.6억원245.5억원229.8억원219.7억원
자본총계21.1억원-4,627만원-3.7억원8,260만원
매출액3.4억원12.5억원15.4억원12.2억원
영업이익-2,044만원1.5억원2.4억원1.2억원
순이익21.6억원-2.8억원-4.5억원8,254만원

VI.Financial Ratios

FY2024 basis

-6.05%

영업이익률

639.48%

순이익률

60.47%

ROA

102.19%

ROE

68.99%

부채비율

59.17%

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.

에이치에스 투심보고서 | Alpha Lenz