| 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 |
| 81456 |

Æ÷°ý¾çµµ
°øÁ¦º°µµ
´ëÃâ 3000¸¸ Àܱݽà »óȯ
|
|
Àü±â |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10 25
|
ÁÖ 1.5¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
3 |
| 81206 |

ºÐÇҾ絵
°øÁ¦º°µµ
½Åº¸´ëÃâ êó(È®Àμ °¡´É)
|
|
Àü±â |
64¾ï
|
-
|
-
|
3.9
|
32.0
|
42.0
|
77.9
|
77.9
|
10.0
|
-
|
00 00
|
ÁÖ 9.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
14 |
| 81261 |

Çö±Ý°á»ê
±Þ¿©ÀÌü Ùí,»ç¾÷ÀÚ êó
À׿©±Ý 1.5¾ï
|
|
Åä°ø öÄÜ |
16¾ï ±âº»
|
0.8 -
|
0.3 -
|
- -
|
0.7 1.8
|
0.2 1.5
|
0.9 3.3
|
2.0 3.3
|
- 2.0
|
- -
|
96 96
|
ÁÖ 4.1¾ï |
107Á 40¹é |
Áö¹æ |
8õ
 |
12 |
| 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
 |
58 |
| 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
 |
223 |
| 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
 |
21 |
| 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
 |
37 |
| 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
 |
241 |
| 81164 |

¹ÌóºÐ ÀÌÀÍÀ׿©±Ý 8000¸¸
ÀÚȸ»ç º¸À¯
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
 |
21 |
| 81350 |
 
 
*24³â 6¿ù¸» À׿©±Ý 4.27¾ï, ½ÇÀÚº»±Ý ¾à 6¾ï
*25³â 6¿ù¸» À׿©±Ý 4.55¾ï, ½ÇÀÚº»±Ý ¾à 7.9¾ï
*°øÁ¦ÀÜ¾× = 157*951,294-92,800,000 = 56,553,158¿ø
*¿ÜºÎ½Å¿ë(ÀÌÅ©·¹´õºí) BB+(~26.9.30) *½Ã¼³¹°-->Åä¸ñ Àüȯ
*ÁøÇà°ø»ç : 25³â-10¾ï 26³â-12¾ï 27³â-13¾ï
|
|
Åä¸ñ Á¶°æ½ÄÀç |
31¾ï 11¾ï
|
22.6 0.3
|
1.8 1.5
|
0.4 -
|
3.8 -
|
6.0 -
|
10.2 -
|
34.5 1.7
|
10.0 -
|
12.0 -
|
10
|
ÁÖ 6.0¾ï |
157Á 56¹é |
Áö¹æ |
2¾ï7õ
 |
30 |
| 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
 |
261 |
| 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
 |
35 |
| 78198 |

À¯ÇÑȸ»ç
ÀÌÀÍÀ׿©±Ý ¾à 3¾ï¹Ì¸¸
Á¾¸ñ:Åä°ø(Æ÷Àå),µµÀå(¼®°ø)
|
|
Åä°ø µµÀå |
23¾ï 21¾ï
|
4.6 4.8
|
9.0 2.5
|
4.0 1.0
|
2.0 1.0
|
3.5 -
|
9.5 2.0
|
23.1 9.3
|
- -
|
- -
|
04 04
|
À¯ 6.0¾ï |
193Á 30¹é |
Áö¹æ |
1¾ï9õ2¹é
 |
233 |
| 76513 |

°è¾àÈÄ ´ëÃâ 56%
ÇàÁ¤Ã³ºÐ Ùí
|
|
Åä°ø Æ÷Àå öÄÜ |
12¾ï 12¾ï 11¾ï
|
- - 7.5
|
1.5 - 1.7
|
2.0 1.0 1.6
|
1.0 3.4 2.0
|
1.8 1.5 2.0
|
4.8 5.9 5.6
|
6.3 5.9 14.8
|
- - -
|
- - -
|
19 19
|
ÁÖ 2.3¾ï |
86Á ¹Ì´ëÃâ |
Áö¹æ |
1¾ï3õ2¹é
 |
234 |
| 77852 |

ÀÌÀÍÀ׿©±Ý ¾à 4¾ï
Çѱ¹Æò°¡ BB-µî±Þ
Á¾ÇÕ,Àü¹® ȸ¿ø»ç
ÇàÁ¤Ã³ºÐ Ùí
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ ¼®°ø Æ÷Àå ±Ý¼Ó±¸Á¶ |
33¾ï 28¾ï 30¾ï 20¾ï
|
2.2 4.0 4.6 -
|
9.8 4.7 4.6 -
|
0.7 2.8 5.0 -
|
3.0 5.8 0.3 -
|
1.9 0.5 - 3.0
|
5.6 9.1 5.3 3.0
|
17.6 17.8 14.5 3.0
|
- - - -
|
- - - -
|
11 18
|
ÁÖ 6.0¾ï |
193Á 110¹é |
Áö¹æ |
ÇùÀÇ
 |
270 |