엘하비스트대부

비상장계속사업자

LHARVEST Co.,Ltd.

김상수

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

엘하비스트대부

Business Reg. No. 2208745994 · CEO 김상수

I.Investment Overview

Target엘하비스트대부 (2208745994)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘하비스트대부
영문명LHARVEST Co.,Ltd.
대표자김상수
사업자등록번호2208745994
법인등록번호1101113648627
설립일2007.03.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW205.72021219.62022195.42023164.92024169.92025
영업이익100M KRW75.62021101.9202255.3202361202445.82025
순이익100M KRW59.3202180.1202244202348.4202435.62025
Item20252024202320222021
자산총계997억원961억원956.4억원974.6억원922억원
부채총계241억원222.5억원248.4억원301.5억원320억원
자본총계756억원738.4억원708억원673.1억원601.9억원
매출액169.9억원164.9억원195.4억원219.6억원205.7억원
영업이익45.8억원61억원55.3억원101.9억원75.6억원
순이익35.6억원48.4억원44억원80.1억원59.3억원

VI.Financial Ratios

FY2025 basis

26.98%

영업이익률

20.96%

순이익률

3.57%

ROA

4.71%

ROE

31.87%

부채비율

75.83%

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.

엘하비스트대부 투심보고서 | Alpha Lenz