화성보일러

비상장계속사업자

Hwa Seong Boiler Co., Ltd.

김영준

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

화성보일러

Business Reg. No. 1398112365 · CEO 김영준

I.Investment Overview

Target화성보일러 (1398112365)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명화성보일러
영문명Hwa Seong Boiler Co., Ltd.
대표자김영준
사업자등록번호1398112365
법인등록번호1101110131287
설립일1972.06.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW91.22021105.62022105.220231092024102.42025
영업이익100M KRW3.720214.120223.520232.920245.92025
순이익100M KRW2.520212.520221.620231.92024-0.22025
Item20252024202320222021
자산총계298.4억원290.5억원154.6억원186.4억원159.4억원
부채총계122.1억원114.1억원92.9억원126.3억원101.8억원
자본총계176.2억원176.4억원61.7억원60.1억원57.6억원
매출액102.4억원109억원105.2억원105.6억원91.2억원
영업이익5.9억원2.9억원3.5억원4.1억원3.7억원
순이익-1,533만원1.9억원1.6억원2.5억원2.5억원

VI.Financial Ratios

FY2025 basis

5.74%

영업이익률

-0.15%

순이익률

-0.05%

ROA

-0.09%

ROE

69.3%

부채비율

59.07%

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.

화성보일러 투심보고서 | Alpha Lenz