| ¹øÈ£ |
»óÅÂ |
| Á¾¸ñ |
 |
 |
|
½Ã°ø ´É·Â |

 |
|
ÃÖ±Ù ½ÇÀû (´ÜÀ§:¾ï¿ø) |
¹ýÀÎ ¸éÇã |
ȸ»ç ÀÚº»±Ý |
ÃâÀÚ ÀÜ¾× |
Áö¿ª |
¾çµµ Èñ¸Á°¡ |

|
|
Á¶È¸ |
| 2020 |
2021 |
2022 |
2023 |
2024 |
3³â°è |
5³â°è |
2025 |
2026 |
| 77155 |
 
 
¡Ü23³â¸» : À׿©±Ý 6¾ï, ´ç±â¼øÀÍ 6¾ï, ºÎäºñÀ² 6.22%, À¯µ¿ºñÀ² 1175%
¡Ü°øÁ¦ÀÜ¾× = 159*951,294 = 151,255,746¿ø
¡Ü¿ÜºÎ½Å¿ë B0(³ªÀ̽º ~250408)
¡Ü25³â ÁøÇà°ø»ç : Åä°ø2.13¾ï/Æ÷Àå 7.2¾ï/Á¶½Ä 800¸¸/ »óÇÏ 1.85¾ï
|
|
Åä°ø Æ÷Àå Á¶°æ½ÄÀç »óÇϼöµµ |
26¾ï 24¾ï 13¾ï 18¾ï
|
- - - -
|
- - - -
|
- - - -
|
- - 1.0 -
|
3.8 2.9 1.7 2.1
|
3.8 2.9 2.7 2.1
|
3.8 2.9 2.7 2.1
|
2.1 7.2 0.1 1.9
|
- - - -
|
23 23
|
ÁÖ 5.0¾ï |
159Á ¹Ì´ëÃâ |
Áö¹æ |
°ËÅäÁß
 |
96 |
| 65563 |
 
*Á÷Á¢½Ã°ø°èȹ¼ ¹ÌÅ뺸 °úÅ·á 40¸¸(23.12)
*24³â¸» À׿©±Ý 14¾ï
*¿ÜºÎ BB-µî±Þ
|
|
Åä°Ç Åä¸ñ °ÇÃà |
150¾ï 145¾ï 65¾ï
|
- 43.9 13.0
|
- 37.6 38.0
|
- 44.3 -
|
- 33.8 -
|
- 100.0 -
|
- 178.1 -
|
- 259.7 51.0
|
- 10.0 -
|
- - -
|
02 05
|
ÁÖ 13.5¾ï |
260Á 150¹é |
ºñ°ú¹Ð |
10¾ï
 |
334 |
| 81371 |
 
  
*24³â¸» À׿©±Ý 2.94¾ï, ½ÇÀÚº»±Ý ¾à 2.6¾ï
*°øÁ¦ÀÜ¾× = 56*951,294-30,000,000 = 23,272,464¿ø
*±â¼úÀÎ »ç¾÷ÀÚ ¹«, ±Þ¿©ÀÌü ¹«
|
|
±Ý¼Ó±¸Á¶ |
20¾ï
|
4.0
|
5.7
|
7.3
|
6.8
|
5.0
|
19.2
|
28.9
|
-
|
-
|
12 14
|
À¯ 3.0¾ï |
56Á 23¹é |
Áö¹æ |
6õ
 |
13 |
| 80801 |

ºÐÇҾ絵
°è¾àÈÄ ´ëÃ⿹Á¤
Á¶ÇÕÀÜ¾× º°µµ
Åä°Ç º¸À¯
|
|
Àü±â |
10¾ï
|
0.3
|
1.4
|
6.2
|
4.3
|
0.9
|
11.4
|
13.1
|
-
|
-
|
16 16
|
ÁÖ 1.5¾ï |
200Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
28 |
| 76658 |

2022³â À׿©±Ý 77õ
½Ã¼³¹°¡æÅä¸ñ Àüȯ
±â¼úÀÚ »ç¾÷ÀÚ êó
ÇöÀç ½ÇÅÂÁ¶»ç ´ë»ó¾Æ´Ô
|
|
Åä¸ñ ±Ý¼Ó±¸Á¶ µµÀå |
28¾ï 24¾ï 24¾ï
|
11.0 1.0 0.7
|
1.0 - 0.2
|
- 1.9 3.2
|
0.4 4.8 1.4
|
1.4 - 1.0
|
1.8 6.7 5.6
|
13.8 7.7 6.5
|
- - -
|
- - -
|
97 97
|
ÁÖ 7.0¾ï |
158Á 66¹é |
Áö¹æ |
2¾ï1õ
 |
253 |
| 81164 |

¹ÌóºÐ ÀÌÀÍÀ׿©±Ý 8000¸¸
2026³â 2¾ï Áذø
|
|
Åä¸ñ |
16¾ï
|
-
|
0.2
|
1.7
|
6.4
|
2.6
|
10.7
|
10.8
|
2.2
|
-
|
21 21
|
ÁÖ 5.0¾ï |
131Á 140¹é |
Áö¹æ |
2¾ï8õ
 |
13 |
| 74035 |

|
Á¶°æ Á¶°æ½ÄÀç |
26¾ï 12¾ï
|
7.0 1.6
|
12.0 -
|
22.0 -
|
2.7 0.2
|
2.9 -
|
27.6 0.2
|
46.6 1.8
|
- -
|
- -
|
07 07
|
À¯ - |
188Á 107¹é |
Áö¹æ |
4¾ï3õ
 |
230 |
| 81034 |

Çö±ÝÀÚ»ê °á»ê
ÇàÁ¤Ã³ºÐ Ùí
2024³â ½ÇÅÂÁ¶»ç èÇ
2024³â¸» À׿©±Ý ¾à 1.2¾ï
±â¼úÀÚ °³Àλç¾÷ÀÚ êó
|
|
Æ÷Àå |
8¾ï
|
0.3
|
1.5
|
3.1
|
2.5
|
0.6
|
6.2
|
8.0
|
1.2
|
-
|
20 20
|
ÁÖ 3.0¾ï |
81Á 11¹é |
Áö¹æ |
5õ5¹é
 |
23 |
| 81370 |
 
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
À׿©±Ý ¾à 5.4¾ï
12¿ù °á»ê-ÀÚº»±Ý ¿¹±Ý
±â¼úÀÚ ÀÌ»ó¾øÀ½
|
|
Á¶°æ½ÄÀç |
15¾ï
|
4.8
|
0.5
|
14.5
|
2.2
|
0.7
|
17.4
|
22.7
|
1.0
|
-
|
18 18
|
ÁÖ 2.0¾ï |
55Á 21¹é |
Áö¹æ |
6õ6¹é
 |
6 |
| 81126 |

|
½À½Ä¹æ¼ö |
8¾ï
|
6.7
|
1.1
|
1.1
|
-
|
1.9
|
3.0
|
10.8
|
2.0
|
-
|
03 03
|
ÁÖ 2.0¾ï |
46Á 18¹é |
Áö¹æ |
5õ7¹é
 |
11 |
| 79286 |

10¿ù °á»ê¹ýÀÎ-¿¹±Ý ÁøÇàÁß
ÇàÁ¤Ã³ºÐ Ùí / 2024³â À׿©±Ý ¾à 3.2¾ï
ÁøÇà°ø»ç-°ü±Þ 5¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü³»¿ª ¹ýÀθ¸ êó
½Ã¼³¹°¡æ°ÇÃà Àüȯ
|
|
°ÇÃà |
23¾ï
|
10.3
|
-
|
3.0
|
6.4
|
5.0
|
14.4
|
24.7
|
0.5
|
-
|
22 22
|
ÁÖ 3.0¾ï |
82Á 30¹é |
Áö¹æ |
1¾ï6õ7¹é
 |
215 |
| 80272 |

ºÐÇҾ絵
°øÁ¦ÀÜ¾× º°µµ
¹ýÀθíÀÇ ´ãº¸´ëÃâ
±â¼úÀÚ ½Â°èÇùÀÇ
|
|
Àü±â |
񃧯
|
15.4
|
1.3
|
6.0
|
3.3
|
3.0
|
12.3
|
29.0
|
2.0
|
-
|
17 17
|
ÁÖ 8.0¾ï |
200Á 12¹é |
Áö¹æ |
ÇùÀÇ
 |
54 |
| 80766 |

ÇàÁ¤Ã³ºÐ Ùí / 12¿ù °á»ê-Çö±Ý°á»ê
2024³â À׿©±Ý ¾à 3.5¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
±â¼úÀÚ ÀÚº»±Ý ÀÌ»ó¾øÀ½
25³â °ø»ç ÀüºÎ Áذø
|
|
Åä¸ñ ½À½Ä¹æ¼ö |
30¾ï 24¾ï
|
1.8 1.2
|
1.9 0.4
|
1.8 1.1
|
12.1 0.4
|
2.8 1.4
|
16.7 2.9
|
20.4 4.5
|
15.3 2.8
|
- -
|
00 00
|
ÁÖ 5.0¾ï |
115Á 48¹é |
Áö¹æ |
2¾ï9õ
 |
30 |
| 81190 |

212Á ÀÜ¾× 1.86¾ï
12¿ù °á»ê-ÀÚº»±Ý ¿¹±Ý / ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ ÀÌ»ó¾øÀ½(»ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó)
2024³â ±âÁØ À׿©±Ý ¾à 5.5¾ï
26³â Á¶°æ°ø»ç 13¾ï °è¼Ó / ¿ÜºÎ B+
|
|
Á¶°æ Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
44¾ï 26¾ï 20¾ï
|
13.7 2.6 1.8
|
2.5 1.5 1.3
|
22.3 1.2 1.1
|
3.0 11.7 2.5
|
11.0 14.5 -
|
36.3 27.4 3.6
|
52.5 31.5 6.7
|
12.1 - 0.2
|
- - -
|
05 05
|
ÁÖ 6.5¾ï |
¹Ì´ëÃâ |
Áö¹æ |
4¾ï8õ
 |
12 |
| 81191 |

12¿ù °á»ê-ÀÚº»±Ý ÀÌ»ó¾øÀ½(¿¹±Ý)
2024³â ¹Ì󸮰á¼Õ±Ý ¾à 3.78¾ï
±â¼úÀÚ ÀÌ»ó¾øÀ½ / ÇàÁ¤Ã³ºÐ Ùí
25³â °ø»ç 11¿ù¸» Áذø
|
|
Åä¸ñ |
30¾ï
|
24.3
|
9.1
|
6.1
|
5.0
|
10.6
|
21.7
|
55.1
|
15.2
|
-
|
02 02
|
ÁÖ 15.3¾ï |
187Á 180¹é |
Áö¹æ |
3¾ï
 |
19 |