테트라팩

비상장계속사업자

Tetra Pak Ltd.

헨릭하우가드

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

테트라팩

Business Reg. No. 1068127397 · CEO 헨릭하우가드

I.Investment Overview

Target테트라팩 (1068127397)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명테트라팩
영문명Tetra Pak Ltd.
대표자헨릭하우가드
사업자등록번호1068127397
법인등록번호1101140007143
설립일1991.04.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,638.820211,616.420221,748.820232,117.620241,937.32025
영업이익100M KRW33.7202131.5202250.2202358.6202447.82025
순이익100M KRW58.520219.42022-70.12023151202492.62025
Item20252024202320222021
자산총계1,168억원1,049.6억원995.8억원515.7억원509.8억원
부채총계971.2억원945.4억원1,042.6억원480.7억원436.1억원
자본총계196.7억원104.2억원-46.8억원35.1억원73.6억원
매출액1,937.3억원2,117.6억원1,748.8억원1,616.4억원1,638.8억원
영업이익47.8억원58.6억원50.2억원31.5억원33.7억원
순이익92.6억원151억원-70.1억원9.4억원58.5억원

VI.Financial Ratios

FY2025 basis

2.47%

영업이익률

4.78%

순이익률

7.93%

ROA

47.06%

ROE

493.67%

부채비율

16.84%

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.

테트라팩 투심보고서 | Alpha Lenz