| 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 |
| 81444 |
 
  
*24³â¸» À׿©±Ý 24.8¾ï, ½ÇÀÚº»±Ý ¾à22¾ï
´ç±â¼øÀÍ 24³â3.34¾ï 23³â2¾ï 22³â2.8¾ï
*°øÁ¦ÀÜ¾× = 312ÁÂ*951,294 = 296,803,728¿ø
*25³â ÁøÇà°ø»ç 58¾ï : Åä¸ñ 25.3¾ï, öÄÜ 23.4¾ï, Åä°ø 5.1¾ï, ±âŸ 3.8¾ï
|
|
Åä¸ñ Åä°ø öÄÜ »óÇϼöµµ |
100¾ï 67¾ï 26¾ï 81¾ï
|
7.6 23.2 - 19.3
|
69.6 24.5 1.9 7.7
|
18.5 18.9 1.6 27.4
|
24.3 8.9 0.8 11.2
|
57.0 6.0 2.0 36.0
|
99.8 33.8 4.4 74.6
|
177.0 81.5 6.2 101.6
|
25.3 5.1 23.4 -
|
- - - -
|
94
|
ÁÖ 8.1¾ï |
312Á ¹Ì´ëÃâ |
ºñ°ú¹Ð |
°ËÅäÁß
 |
14 |
| 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
 |
99 |
| 81413 |

12¿ù °á»ê-Çö±Ý¹× ÀÚü°á»ê
2024³â ±âÁØ À׿©±Ý ¾à 6000¸¸
ÇàÁ¤Ã³ºÐ Ùí / ´ëÃâÈÄ Àܾׯ÷ÇÔ
|
|
°ÇÃà |
40¾ï
|
-
|
-
|
-
|
13.0
|
50.0
|
63.0
|
63.0
|
31.0
|
-
|
23 23
|
ÁÖ 3.5¾ï |
94Á 100¹é |
Áö¹æ |
2¾ï8õ
 |
17 |
| 76776 |
 
 
¡Ü24³â¸» ´©Àû°á¼Õ 1531¸¸, ´ç±â¼Õ½Ç 675¸¸, ½ÇÀÚº»±Ý ¾à4.6¾ï
¡Ü°øÁ¦ÀÜ¾× = 152*951,294-59,800,000-30,400,000 = 54,396,688¿ø
¡Ü³ªÀ̽º B0 (~26.4.20) ¡Ü°øÁ¦µî±Þ BBB(-26.7.31)
¡Ü½Ã¼³¹°-->°ÇÃà Àüȯ ¡ÜÀϹÝ,Àü¹®Çùȸ Á¤È¸¿ø
¡Ü±â¼úÀÎ 5¸íÁß °³Àλç¾÷ÀÚ(Àåºñ) 3¸í
|
|
°ÇÃà »óÇϼöµµ Æ÷Àå |
11¾ï 15¾ï 12¾ï
|
3.7 3.5 -
|
2.7 8.5 -
|
2.3 1.9 -
|
- 3.2 -
|
0.6 2.5 -
|
2.9 7.6 -
|
9.3 19.6 -
|
- - -
|
- - -
|
15 15
|
ÁÖ 4.0¾ï |
152Á 54¹é |
Áö¹æ |
1¾ï3õ5¹é
 |
179 |
| 80551 |

137Á ÀÜ¾× 5200¸¸
¿¬¸»ÀÜ°í ¿¹±Ýµî / 2024³â¸» À׿©±Ý 1.5¾ï
¿ÜºÎ BB-( ~26.04¿ù)
±â¼úÀÚ °³Àλç¾÷ÀÚ êó,±Þ¿©ÀÌü ó¸®
ÁøÇà°ø»ç:±â°è¼³ºñ(3°Ç) 1¾ï( ~10¿ù¸»)
|
|
°ÇÃà ±â°è¼³ºñ |
20¾ï 12¾ï
|
10.0 1.0
|
10.0 1.5
|
- 4.5
|
3.0 0.5
|
0.5 1.5
|
3.5 6.5
|
23.5 9.0
|
10.0 0.2
|
- -
|
18 18
|
ÁÖ 4.8¾ï |
137Á 52¹é |
Áö¹æ |
1¾ï4õ9¹é
 |
60 |
| 81443 |
 
ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
ÀÌÀÍÀ׿©±Ý 1¾ï
(25³â °á»ê½Ã °¨¼Ò¿¹»ó)
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
7¾ï 7¾ï
|
1.0 -
|
0.9 -
|
2.0 -
|
0.4 -
|
0.3 -
|
2.7 -
|
4.6 -
|
0.2 -
|
- -
|
20 20
|
ÁÖ 1.5¾ï |
54Á 21¹é |
Áö¹æ |
6õ3¹é
 |
1 |
| 80293 |
 
ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
À׿©±Ý 4.4¾ï
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
16¾ï 14¾ï
|
2.0 -
|
1.0 -
|
7.0 2.5
|
2.0 0.2
|
5.0 1.0
|
14.0 3.7
|
17.0 3.7
|
3.0 0.5
|
- -
|
16 16
|
2.0¾ï |
56Á 20¹é |
¼öµµ±Ç |
8õ
 |
64 |
| 80984 |

ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
ÀÌÀÍÀ׿©±Ý 0.2¾ï
°øÁ¦Á¶ÇÕ ¹Ì´ëÃâ Æ÷ÇÔ
|
|
Åä°ø Æ÷Àå |
7¾ï 4¾ï
|
- -
|
- -
|
- -
|
- -
|
4.0 -
|
4.0 -
|
4.0 -
|
4.0 -
|
- -
|
24 24
|
ÁÖ 1.5¾ï |
53Á 50¹é |
Áö¹æ |
9õ5¹é
 |
22 |
| 80292 |

ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
À׿©±Ý 2.3¾ï
Ưº°À¶ÀÚ ¹ÞÀ½
|
|
öÄÜ |
10¾ï
|
2.5
|
0.5
|
0.5
|
0.5
|
3.0
|
4.0
|
7.0
|
0.5
|
-
|
07 07
|
ÁÖ 2.0¾ï |
57Á 10¹é |
Áö¹æ |
4õ5¹é
 |
36 |
| 81242 |

6¿ù °á»ê-Çö±ÝÀܰí
ÇàÁ¤Ã³ºÐ Ùí
ÀÌÀÍÀ׿©±Ý 500¸¸
°øÁ¦Á¶ÇÕ(26.01¿ù ´ëÃâ°¡´É)
|
|
Åä°ø |
4¾ï
|
-
|
-
|
-
|
-
|
0.3
|
0.3
|
0.3
|
-
|
-
|
24 24
|
ÁÖ 1.5¾ï |
53Á 50¹é |
Áö¹æ |
7õ2¹é
 |
15 |
| 80761 |

ÇàÁ¤Ã³ºÐ Ùí
6¿ù °á»ê-Çö±ÝÀܰí
ÀÌÀÍÀ׿©±Ý 5.5¾ï
½Å¿ë BB-
½Ã¼³¹°¡æ°ÇÃà Àüȯ
|
|
°ÇÃà µµÀå |
28¾ï 17¾ï
|
15.0 1.5
|
9.0 3.0
|
11.0 1.0
|
4.5 0.5
|
2.0 0.7
|
17.5 2.2
|
41.5 6.7
|
8.0 -
|
- -
|
16 16
|
ÁÖ 4.0¾ï |
110Á 40¹é |
Áö¹æ |
1¾ï6õ2¹é
 |
32 |
| 80760 |

ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
ÀÌÀÍÀ׿©±Ý 2.3¾ï
|
|
Åä¸ñ |
30¾ï
|
4.5
|
1.0
|
6.5
|
1.5
|
2.0
|
10.0
|
15.5
|
1.5
|
-
|
01 01
|
ÁÖ 7.0¾ï |
131Á 100¹é |
Áö¹æ |
2¾ï2õ
 |
40 |
| 81442 |
 
ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí Áß(11.1~ )
ÀÌÀÍÀ׿©±Ý 0.6¾ï
°øÁ¦Á¶ÇÕ ÀÜ¾× Òý
|
|
Åä¸ñ |
35¾ï
|
14.0
|
9.0
|
11.0
|
7.5
|
11.5
|
30.0
|
53.0
|
6.0
|
-
|
18 18
|
ÁÖ 7.0¾ï |
131Á 137¹é |
Áö¹æ |
3¾ï7õ
 |
1 |
| 80759 |

ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
ÀÌÀÍÀ׿©±Ý 1¾ï
|
|
Åä¸ñ Á¶°æ |
25¾ï 30¾ï
|
10.0 1.5
|
2.0 6.0
|
2.0 40.0
|
- 1.0
|
6.0 -
|
8.0 41.0
|
20.0 48.5
|
- -
|
- -
|
16 16
|
ÁÖ 8.0¾ï |
262Á 176¹é |
Áö¹æ |
4¾ï8õ
 |
34 |
| 80917 |

200Á ÀÜ¾× 1.14¾ï
ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
ÀÌÀÍÀ׿©±Ý 7¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ °ÇÃà |
50¾ï 80¾ï
|
3.0 15.0
|
15.0 15.0
|
1.0 14.0
|
12.0 50.0
|
8.5 50.0
|
21.5 114.0
|
39.5 144.0
|
2.0 8.0
|
- -
|
18 18
|
ÁÖ 6.3¾ï |
¹Ì´ëÃâ |
Áö¹æ |
6¾ï
 |
33 |