



|
|
 |
|
| 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 |
| 81222 |

|
Á¤º¸Åë½Å Àü±â |
񃧯 񃧯
|
- -
|
- -
|
- -
|
0.7 -
|
0.5 1.2
|
1.2 1.2
|
1.2 1.2
|
- -
|
- -
|
23 23
|
ÁÖ 1.5¾ï |
240Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
15 |
| 80848 |

¹ýÀÎÀüȯºñ¿ë ¾ç¼öÀںδã
°øÁ¦Á¶ÇÕ Àܾ׺°µµ
ºÎä ¾øÀ½
|
|
Àü±â |
񃧯
|
11.0
|
17.0
|
27.0
|
7.5
|
18.0
|
52.5
|
80.5
|
5.0
|
-
|
19
|
°³ 1.5¾ï |
200Á 7¹é |
Áö¹æ |
ÇùÀÇ
 |
30 |
| 80920 |

|
Àü±â |
񃧯
|
0.4
|
9.0
|
8.0
|
5.0
|
8.0
|
21.0
|
30.4
|
3.0
|
-
|
18 18
|
ÁÖ 1.5¾ï |
200Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
29 |
| 81349 |
 
2024³â ¿¹±Ý°á»ê-»ó½Ã ÃæÁ·
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
¹ÌóºÐ °á¼Õ 1.2¾ï
±â¼úÀÎ 1¸í °³Àλç¾÷ÀÚ êó,±Þ¿©ÀÌü³»¿ª º¸À¯
2025³â °á»ê ¿¹Ä¡Áß(2026.01.02ÀÏ Àܱݰ¡´É)
|
|
»óÇϼöµµ |
9¾ï
|
-
|
1.4
|
1.1
|
0.4
|
6.6
|
8.1
|
9.5
|
0.5
|
-
|
08 08
|
- |
56Á 21¹é |
Áö¹æ |
9õ5¹é
 |
1 |
| 80562 |

¸Å³â ÀÚü°á»ê-ÀÚº»±Ý ÀÌ»ó Ùí
¹ÌóºÐ ÀÌÀÍÀ׿©±Ý 2¾ï
ÁøÇà°ø»ç Ùí / ¿ÜºÎ BB-
°øÁ¦Á¶ÇÕ ÀÜ¾× Òý(1.67¾ï)
±â¼úÀÎ °³Àλç¾÷ÀÚ 1¸í êó,±Þ¿©ÀÌü³»¿ª º¸À¯
|
|
°ÇÃà |
58¾ï
|
17.7
|
15.0
|
37.0
|
27.0
|
50.0
|
114.0
|
146.7
|
-
|
-
|
13 13
|
ÁÖ 6.1¾ï |
173Á 167¹é |
Áö¹æ |
3¾ï4õ
 |
56 |
| 79842 |

¸Å³â ¿¹±Ý°á»ê / ÇàÁ¤Ã³ºÐ Ùí
ÁøÇà°ø»ç 3¾ï( ~4¿ù¸» Áذø¿¹Á¤:Åä¸ñ)
±â¼úÀÎ °³Àλç¾÷ÀÚ º¸À¯(4¸í)
½Ã¼³¹°¡æÅä¸ñ Àüȯ
Çùȸ:Åä¸ñ(X),»óÇÏ(O)
|
|
Åä¸ñ »óÇϼöµµ |
28¾ï 10¾ï
|
9.0 2.0
|
3.0 -
|
- -
|
8.9 2.2
|
3.0 -
|
11.9 2.2
|
23.9 4.2
|
- -
|
- -
|
05 05
|
ÁÖ 6.0¾ï |
138Á 57¹é |
Áö¹æ |
2¾ï1õ
 |
84 |
| 79841 |

3¿ù °á»ê-¸Å³â Çö±Ý°á»ê
±â¼úÀÎ °³Àλç¾÷ÀÚ 1¸í º¸À¯
±Þ¿©ÀÌü³»¿ª ÀϺΠ¾øÀ½
¹ÌóºÐ ÀÌÀÍÀ׿©±Ý 4.3¾ï
100% °ü±Þ°ø»ç / °æ¿µºñÀ² ¸¸Á¡
|
|
Åä¸ñ |
43¾ï
|
10.2
|
28.4
|
9.3
|
23.1
|
3.0
|
35.3
|
74.0
|
6.5
|
-
|
01 01
|
ÁÖ 7.0¾ï |
131Á 98¹é |
¼öµµ±Ç |
3¾ï2õ
 |
90 |
| 81348 |
 
  
*24³â 9¿ù¸» À׿©±Ý 2.79¾ï, ´ç±â¼Õ½Ç 931¸¸, ½ÇÀÚº»±Ý ¾à5.6¾ï
*°øÁ¦ÀÜ¾× = 129*951,294-48,760,000 = 73,956,926¿ø
*°øÁ¦ BB( ~26.04.30)
|
|
Åä°ø Æ÷Àå öÄÜ »óÇϼöµµ |
18¾ï 18¾ï 20¾ï 18¾ï
|
2.0 - 2.4 -
|
2.7 - 1.2 -
|
0.1 4.4 0.6 -
|
2.7 1.0 1.2 -
|
1.3 0.9 3.4 1.5
|
4.1 6.3 5.2 1.5
|
8.8 6.3 8.8 1.5
|
- - - -
|
- - - -
|
97
|
ÁÖ 5.0¾ï |
129Á 74¹é |
Áö¹æ |
ÇùÀÇ
 |
7 |
| 80738 |
 
 
*24³â 12¿ù¸» À׿©±Ý 254¸¸, ½ÇÀÚº»±Ý 2.43¾ï, À¯µ¿ºñÀ² ¹Ì´Þ
*25³â 06¿ù¸» °á¼Õ±Ý 222¸¸, ½ÇÀÚº»±Ý 2.54¾ï, À¯µ¿ºñÀ² ¹Ì´Þ
*°øÁ¦ÀÜ¾× = 90*951,294-66,000,000 = 19,616,460¿ø
*±â¼úÀÚ ÀÌ»ó¹«
*±â¼úÀÎ ¿µ¾÷Á¤Áö 23.02¿ùÃÊ~06¿ù¸» *°ø»ç´ëÀå¹ÌÅ뺸 °úÅ·á 50¸¸ 25.06
|
|
¼®°ø öÄÜ |
4¾ï 4¾ï
|
0.9 -
|
1.4 -
|
1.8 -
|
- 0.2
|
0.2 0.1
|
2.0 0.3
|
4.3 0.3
|
- -
|
- -
|
11 11
|
À¯ 3.0¾ï |
90Á 19¹é |
Áö¹æ |
5õ8¹é
 |
37 |
| 80097 |
 
*2024³â Á¤±â¿¹±Ý °á»ê, °á¼Õ±Ý 1.7¾ï
*±â¼úÀη °³Àλç¾÷ÀÚ Ùí, ±Þ¿©ÀÌü êó
*½Ã¼³¹°¡æÅä¸ñ Àüȯ
*°øÁ¦Á¶ÇÕ Æ¯º°À¶ÀÚ ½Åû¿¹Á¤
|
|
Åä¸ñ |
10¾ï
|
5.0
|
-
|
1.3
|
0.3
|
0.5
|
2.1
|
7.1
|
-
|
-
|
02 07
|
ÁÖ 5.1¾ï |
113Á 16¹é |
Áö¹æ |
1¾ï3õ7¹é
 |
146 |
| 81284 |
 
 
*24³â¸» À׿©±Ý 2¾ï, ´ç±â¼øÀÍ 331¸¸, ½ÇÀÚº»±Ý 6¾ï
*°øÁ¦ÀÜ¾× = 110*951,294-48,735,000 = 55,907,340¿ø
*ÁøÇà°ø»ç : Æ÷Àå°ü±Þ 2°Ç 1.13¾ï(~25.12¸») / »óÇÏ 2.19¾ï Áذø, 4700¸¸(~26.2)
|
|
Æ÷Àå »óÇϼöµµ |
12¾ï 14¾ï
|
3.6 4.3
|
2.6 2.3
|
0.6 2.8
|
1.8 4.7
|
0.5 1.9
|
2.9 9.4
|
9.0 16.0
|
1.1 2.2
|
- 0.5
|
96
|
ÁÖ 4.1¾ï |
110Á 55¹é |
Áö¹æ |
1¾ï1õ5¹é
 |
19 |
| 75771 |
 
 
¡Ü2024³â À׿©±Ý ¾à 48¾ï/ ¾çµµ½ÃÁ¡ À׿©±Ý 5¾ï ¿¹»ó, ¹è´ç ¹× Áֽįò °¡¿¹Á¤
¡Ü¿ÜºÎ BBB0(~26.06) ¡Ü°øÁ¦µî±ÞCC ¡Ü½Åº¸¿Ü ´ëÃâ ¾à1.8¾ï ½Â°è°¡´É
¡ÜÇàÁ¤Ã³ºÐ Ùí, ºÎÁ¤´çÀçÁ¦ Ùí, ÀÚº»±Ý ½ÇÅÂÁ¶»çÁß, Á¤Áö¿¹»ó
¡ÜÀÌ¿ù°ø»ç 56¾ï(Åä¸ñ Çϼö°ü·Î 70¾ïÁß 80%ÁöºÐ) 50% ÁøÇà(~26.5)
»ç±Þ(´ëºÎºÐ °ÇÃà) 418¾ï(Âø°ø)+290¾ï(¹ÌÂø°ø)+150¾ï(~26.8,¹ÌÂø°ø)+500¾ï(¹ÌÂø°ø)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
490¾ï 180¾ï 420¾ï
|
- 55.4 87.4
|
- 28.7 295.9
|
- 73.3 395.3
|
- 92.3 448.0
|
- 90.0 410.0
|
- 255.6 1,253.3
|
- 339.7 1,636.6
|
- - -
|
- - -
|
00 00
|
ÁÖ 12.0¾ï |
255Á 300¹é |
ºñ°ú¹Ð |
25¾ï
 |
653 |
| 80466 |

9¿ù °á»ê-ÀÚü°á»ê(11¿ù¸» °á»ê èÇ)
À׿©±Ý 1.4¾ï
±â¼úÀÚ »ç¾÷ÀÚ,±Þ¿©ÀÌü³»¿ª êó
|
|
Åä°ø Æ÷Àå |
13¾ï ±âº»
|
- 3.0
|
4.6 3.1
|
- 1.7
|
1.9 2.2
|
0.9 0.8
|
2.8 4.7
|
7.4 10.8
|
- -
|
- -
|
20 20
|
ÁÖ 3.0¾ï |
135Á 12¹é |
Áö¹æ |
7õ
 |
35 |
| 81205 |

2024³â Çö±Ý ¹× °ø»ç¹Ì¼ö±Ý ÀÚüÀÚ»ê°á»ê
2024³â À׿©±Ý ¾à 8000¸¸ / ÇàÁ¤Ã³ºÐ Ùí
24³â½ÇÀû ¾à 15¾ï ¹Ì½Å°í(½ÃÆò Ùí-³»³â ¼Ò±Þ½Å°í °¡´É)
¡Û¡Û»ç¿Á°ø»ç ´ÜÀϽÇÀû
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿© Á¤»óÀÌü
|
|
°ÇÃà |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23.0
|
-
|
24 24
|
ÁÖ 3.5¾ï |
94Á ¹Ì´ëÃâ |
¼öµµ±Ç |
ÇùÀÇ
 |
8 |
| 80148 |

167Á ÀÜ¾× 2¾ï
2024³â ¿¹±Ý¹× ÃâÀڱݵî
2024³â À׿©±Ý ¾à 5¾ï / ¿ÜºÎ B+
°³Àλç¾÷ÀÚ,±Þ¿©ÀÌü êó
|
|
Åä¸ñ Á¶°æ |
37¾ï 50¾ï
|
13.7 0.1
|
7.4 -
|
- -
|
0.4 1.5
|
5.5 7.6
|
5.9 9.1
|
27.0 9.2
|
19.0 -
|
- -
|
09 09
|
ÁÖ 8.7¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
78 |
|