스타힐스

비상장계속사업자

starhills

서운석

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

스타힐스

Business Reg. No. 1408172970 · CEO 서운석

I.Investment Overview

Target스타힐스 (1408172970)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명스타힐스
영문명starhills
대표자서운석
사업자등록번호1408172970
법인등록번호1349110057207
설립일2013.03.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW40.7202142.5202238.9202341.9202422.52025
영업이익100M KRW17.6202118.6202212.7202312.42024-2.42025
순이익100M KRW7.320215.7202223.82023-6.12024832025
Item20252024202320222021
자산총계406.7억원518.8억원522.1억원434.7억원366.1억원
부채총계244.3억원413.9억원411억원371억원307.2억원
자본총계162.4억원104.9억원111억원63.7억원58.8억원
매출액22.5억원41.9억원38.9억원42.5억원40.7억원
영업이익-2.4억원12.4억원12.7억원18.6억원17.6억원
순이익83억원-6.1억원23.8억원5.7억원7.3억원

VI.Financial Ratios

FY2025 basis

-10.43%

영업이익률

368.05%

순이익률

20.41%

ROA

51.11%

ROE

150.46%

부채비율

39.93%

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.

스타힐스 투심보고서 | Alpha Lenz