에이치에스투자개발

비상장계속사업자

HSTJ

차화영

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

에이치에스투자개발

Business Reg. No. 3178143681 · CEO 차화영

I.Investment Overview

Target에이치에스투자개발 (3178143681)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치에스투자개발
영문명HSTJ
대표자차화영
사업자등록번호3178143681
법인등록번호1501110191085
설립일2017.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW11202115.6202217.9202325.5202426.52025
영업이익100M KRW-7.420210.12022-0.820234.820243.52025
순이익100M KRW-9.520211.52022-0.920230.120240.12025
Item20252024202320222021
자산총계216억원215억원156.8억원147.6억원150.3억원
부채총계111.4억원110.4억원90.7억원80.6억원84.8억원
자본총계104.6억원104.5억원66.1억원67억원65.5억원
매출액26.5억원25.5억원17.9억원15.6억원11억원
영업이익3.5억원4.8억원-8,334만원710만원-7.4억원
순이익555만원1,352만원-8,523만원1.5억원-9.5억원

VI.Financial Ratios

FY2025 basis

13.16%

영업이익률

0.21%

순이익률

0.03%

ROA

0.05%

ROE

106.5%

부채비율

48.43%

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.

에이치에스투자개발 투심보고서 | Alpha Lenz