화요

비상장계속사업자

HWAYO CO.,LTD

조태권

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

화요

Business Reg. No. 1268175516 · CEO 조태권

I.Investment Overview

Target화요 (1268175516)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명화요
영문명HWAYO CO.,LTD
대표자조태권
사업자등록번호1268175516
법인등록번호1312110018321
설립일2013.12.31
종업원수106명

V.Workforce

106

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW179.92021302.52022359.12023396.82024406.92025
영업이익100M KRW43.5202189.9202293.6202394.7202439.62025
순이익100M KRW42202177.5202281.4202377.3202427.72025
Item20252024202320222021
자산총계750.2억원670.9억원585.2억원343.9억원258.8억원
부채총계456.5억원387.9억원342.8억원182.9억원175.3억원
자본총계293.7억원283억원242.4억원161억원83.5억원
매출액406.9억원396.8억원359.1억원302.5억원179.9억원
영업이익39.6억원94.7억원93.6억원89.9억원43.5억원
순이익27.7억원77.3억원81.4억원77.5억원42억원

VII.Financial Ratios

FY2025 basis

9.73%

영업이익률

6.82%

순이익률

3.7%

ROA

9.44%

ROE

155.39%

부채비율

39.16%

자기자본비율

VIII.R&D Activity

Fields 농림수산식품 > 식품과학

Keywords 증류주, 제품개발, 숙성, 현장기술, 향미분석

YearProjectsPapersPatents
2023100
2022102
2021101
2020100
2019100
2018100

IX.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.

화요 투심보고서 | Alpha Lenz