형제옵틱스

비상장계속사업자

HYOUNGJE OPTICS

김희종

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

형제옵틱스

Business Reg. No. 1378181814 · CEO 김희종

I.Investment Overview

Target형제옵틱스 (1378181814)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명형제옵틱스
영문명HYOUNGJE OPTICS
대표자김희종
사업자등록번호1378181814
법인등록번호1201110436635
설립일2007.06.19
종업원수17명

V.Workforce

17

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW95.82021110.72022121.8202395.82024118.82025
영업이익100M KRW7.520218.5202210.620237.320246.52025
순이익100M KRW620215.520224.420230.520242.32025
Item20252024202320222021
자산총계158.9억원146.6억원144.5억원155.4억원160.3억원
부채총계123.1억원113.1억원111.5억원126.7억원137.2억원
자본총계35.8억원33.5억원33억원28.7억원23.1억원
매출액118.8억원95.8억원121.8억원110.7억원95.8억원
영업이익6.5억원7.3억원10.6억원8.5억원7.5억원
순이익2.3억원5,396만원4.4억원5.5억원6억원

VII.Financial Ratios

FY2025 basis

5.49%

영업이익률

1.91%

순이익률

1.43%

ROA

6.34%

ROE

344.06%

부채비율

22.52%

자기자본비율

VIII.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.

형제옵틱스 투심보고서 | Alpha Lenz