휴먼스테이

비상장계속사업자

-

고원기

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

휴먼스테이

Business Reg. No. 1208824172 · CEO 고원기

I.Investment Overview

Target휴먼스테이 (1208824172)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명휴먼스테이
영문명-
대표자고원기
사업자등록번호1208824172
법인등록번호1101115616036
설립일2015.01.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,205.72021438.3202235.3202317.92024162025
영업이익100M KRW344.720219520226.520234.520246.92025
순이익100M KRW266.8202188.620220.920234.72025
Item20252024202320222021
자산총계318억원315.3억원316.2억원361.1억원1,021.6억원
부채총계99.8억원92.4억원92.7억원138.5억원887.6억원
자본총계218.1억원222.9억원223.5억원222.6억원134억원
매출액16억원17.9억원35.3억원438.3억원1,205.7억원
영업이익6.9억원4.5억원6.5억원95억원344.7억원
순이익4.7억원8,642만원88.6억원266.8억원

VI.Financial Ratios

FY2025 basis

43.03%

영업이익률

29.41%

순이익률

1.48%

ROA

2.16%

ROE

45.77%

부채비율

68.6%

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.

휴먼스테이 투심보고서 | Alpha Lenz