에이치에스세라믹

비상장계속사업자

HS Ceramic

이진환

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

에이치에스세라믹

Business Reg. No. 6138131083 · CEO 이진환

I.Investment Overview

Target에이치에스세라믹 (6138131083)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치에스세라믹
영문명HS Ceramic
대표자이진환
사업자등록번호6138131083
법인등록번호1911110027421
설립일2003.02.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2552021228.12022213.12023210.12024207.72025
영업이익100M KRW10.320211.52022-0.32023-0.92024-1.52025
순이익100M KRW8.320210.720220.620230.620243.42025
Item20252024202320222021
자산총계196.1억원193억원195.2억원199.5억원197.7억원
부채총계14.5억원12.8억원12.7억원15.5억원14.4억원
자본총계181.6억원180.2억원182.6억원184억원183.2억원
매출액207.7억원210.1억원213.1억원228.1억원255억원
영업이익-1.5억원-8,977만원-2,731만원1.5억원10.3억원
순이익3.4억원6,272만원6,029만원7,375만원8.3억원

VI.Financial Ratios

FY2025 basis

-0.73%

영업이익률

1.66%

순이익률

1.75%

ROA

1.89%

ROE

7.98%

부채비율

92.61%

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.

에이치에스세라믹 투심보고서 | Alpha Lenz