현일개발

비상장계속사업자

Hyunil Development Co., Ltd.

이치백

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

현일개발

Business Reg. No. 6158101794 · CEO 이치백

I.Investment Overview

Target현일개발 (6158101794)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명현일개발
영문명Hyunil Development Co., Ltd.
대표자이치백
사업자등록번호6158101794
법인등록번호1901110005121
설립일1983.03.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1312021143.52022128.720231172024110.52025
영업이익100M KRW58.8202176.9202260.4202345.9202439.82025
순이익100M KRW70.4202164.3202262.9202353.62024392025
Item20252024202320222021
자산총계559억원720.4억원668.6억원610.8억원552.4억원
부채총계495.6억원498억원500억원505억원510.9억원
자본총계63.3억원222.3억원168.7억원105.8억원41.5억원
매출액110.5억원117억원128.7억원143.5억원131억원
영업이익39.8억원45.9억원60.4억원76.9억원58.8억원
순이익39억원53.6억원62.9억원64.3억원70.4억원

VI.Financial Ratios

FY2025 basis

35.97%

영업이익률

35.31%

순이익률

6.98%

ROA

61.61%

ROE

782.45%

부채비율

11.33%

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.

현일개발 투심보고서 | Alpha Lenz