화성리사이클링

비상장계속사업자

HWASUNG RECYCLING

최상훈

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

화성리사이클링

Business Reg. No. 6058173312 · CEO 최상훈

I.Investment Overview

Target화성리사이클링 (6058173312)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명화성리사이클링
영문명HWASUNG RECYCLING
대표자최상훈
사업자등록번호6058173312
법인등록번호1801110527789
설립일2005.08.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW43120215222022461.22023438.82024437.82025
영업이익100M KRW30.1202130.8202214.2202317.7202429.32025
순이익100M KRW24202124.7202210.4202312202421.42025
Item20252024202320222021
자산총계261.7억원233.3억원216.3억원202.6억원184.6억원
부채총계138억원129억원123억원118.7억원124.4억원
자본총계123.7억원104.3억원93.3억원83.9억원60.2억원
매출액437.8억원438.8억원461.2억원522억원431억원
영업이익29.3억원17.7억원14.2억원30.8억원30.1억원
순이익21.4억원12억원10.4억원24.7억원24억원

VI.Financial Ratios

FY2025 basis

6.69%

영업이익률

4.9%

순이익률

8.19%

ROA

17.32%

ROE

111.53%

부채비율

47.27%

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.

화성리사이클링 투심보고서 | Alpha Lenz