에스에이치어패럴

비상장계속사업자

SH APPAREL CO.,LTD

김철영

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

에스에이치어패럴

Business Reg. No. 2148824249 · CEO 김철영

I.Investment Overview

Target에스에이치어패럴 (2148824249)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스에이치어패럴
영문명SH APPAREL CO.,LTD
대표자김철영
사업자등록번호2148824249
법인등록번호1101113833939
설립일2008.01.30
종업원수28명

V.Workforce

28

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW240.32021272.92022246.42023295.32024422.12025
영업이익100M KRW14202114.7202230.620232.220246.22025
순이익100M KRW16.8202114.1202219.6202380.420247.22025
Item20252024202320222021
자산총계314억원291.4억원169.8억원140.6억원130.8억원
부채총계152.2억원135.3억원94.2억원79.6억원83.8억원
자본총계161.8억원156.1억원75.7억원61.1억원47억원
매출액422.1억원295.3억원246.4억원272.9억원240.3억원
영업이익6.2억원2.2억원30.6억원14.7억원14억원
순이익7.2억원80.4억원19.6억원14.1억원16.8억원

VII.Financial Ratios

FY2025 basis

1.47%

영업이익률

1.7%

순이익률

2.28%

ROA

4.42%

ROE

94.06%

부채비율

51.53%

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.

에스에이치어패럴 투심보고서 | Alpha Lenz