신화하니엘

비상장계속사업자

SHINHWA Haniel Inc.

문선배

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

신화하니엘

Business Reg. No. 1498100662 · CEO 문선배

I.Investment Overview

Target신화하니엘 (1498100662)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신화하니엘
영문명SHINHWA Haniel Inc.
대표자문선배
사업자등록번호1498100662
법인등록번호1801111093614
설립일2017.05.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.720212.5202226.220230.920243.32025
영업이익100M KRW-0.220210.520225.520230.12024-0.22025
순이익100M KRW-0.920211.52022220232.22024-10.32025
Item20252024202320222021
자산총계312.7억원197.6억원241억원232.5억원144.7억원
부채총계316.6억원191.3억원237.1억원230.6억원144.4억원
자본총계-3.9억원6.3억원3.9억원1.9억원3,365만원
매출액3.3억원8,937만원26.2억원2.5억원6,896만원
영업이익-2,160만원533만원5.5억원5,283만원-2,447만원
순이익-10.3억원2.2억원2억원1.5억원-9,125만원

VI.Financial Ratios

FY2025 basis

-6.53%

영업이익률

-309.95%

순이익률

-3.28%

ROA

ROE

부채비율

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.

신화하니엘 투심보고서 | Alpha Lenz