혁진개발

비상장계속사업자

Hyeokjingaebal

최순애

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

혁진개발

Business Reg. No. 1378646641 · CEO 최순애

I.Investment Overview

Target혁진개발 (1378646641)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명혁진개발
영문명Hyeokjingaebal
대표자최순애
사업자등록번호1378646641
법인등록번호1201110702705
설립일2014.04.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW68.4202134.6202225.2202312.920248.42025
영업이익100M KRW8.820216.32022-0.32023-1.920241.62025
순이익100M KRW5.320213.92022-2.62023-1.520242.22025
Item20252024202320222021
자산총계171.1억원169.7억원177.6억원188.3억원138억원
부채총계146.4억원147.2억원153.6억원161.7억원115.3억원
자본총계24.7억원22.4억원23.9억원26.6억원22.7억원
매출액8.4억원12.9억원25.2억원34.6억원68.4억원
영업이익1.6억원-1.9억원-3,394만원6.3억원8.8억원
순이익2.2억원-1.5억원-2.6억원3.9억원5.3억원

VI.Financial Ratios

FY2025 basis

19.1%

영업이익률

26.29%

순이익률

1.3%

ROA

9%

ROE

593.52%

부채비율

14.42%

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.

혁진개발 투심보고서 | Alpha Lenz