| 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 |
| 81199 |

12¿ù °á»ê-2025³â Á¤±â¿¹±Ý+¿øÀÚÀç(ºÎ½Ç) °á»ê
2024³â À׿©±Ý 2.1¾ï / ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
½Ã¼³¹°¡æÅä¸ñ Àüȯ
2026³â ±ººÎ´ë°ø»ç(3¾ï) ³«Âû(ÇùÀÇ)
|
|
Åä¸ñ |
20¾ï
|
-
|
2.0
|
14.8
|
4.3
|
6.8
|
25.9
|
27.9
|
11.0
|
5.5
|
19 19
|
ÁÖ 2.0¾ï |
81Á 15¹é |
Áö¹æ |
2¾ï1õ
 |
77 |
| 81859 |

2024³â °ø»ç¹Ì¼ö±Ý °á»ê(ºÎ½Ç) ÇöÀç ½ÇÅÂÁ¶»ç ¾øÀ½
2025³â Á¤±â¿¹±Ý °á»ê / ÇàÁ¤Ã³ºÐ Ùí
2024³â ±âÁØ À׿©±Ý 1.4¾ï / °øÁ¦Á¶ÇÕ ´ëÃâÈÄ Àܾׯ÷ÇÔ
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
ºñ°è±¸Á¶¹°ÇØÃ¼ ¹ýÀκ¸À¯ ¿¬´ëº¸Áõ °¡´É
|
|
ºñ°è |
12¾ï
|
2.0
|
5.5
|
4.9
|
9.7
|
1.7
|
16.3
|
23.8
|
1.5
|
-
|
17 17
|
ÁÖ 2.0¾ï |
55Á 11¹é |
Áö¹æ |
9õ
 |
74 |
| 80097 |
 
 
*2024³â¸» Á¤±â¿¹±Ý °á»ê, °á¼Õ±Ý 7513¸¸, ºÎä Á¦·Î
*2025³â¸» ÀÚº»±Ý »ó½Ã¸ÂÃã(»ó½Ã Àμö°¡´É), °á¼Õ±Ý 1.05¾ï, ºÎä Á¦·Î
*°øÁ¦ÀÜ¾× = 113*951,294-69,290,000-22,600,000 = 15,606,000 ¿ø
*±â¼úÀη °³Àλç¾÷ÀÚ ¹«, ±Þ¿©ÀÌü À¯, ´ëÇ¥ÀÚ(±â¼úÀÎ) »ç¾÷ÀÚ(ȸ°è»ç¹«½Ç) º¸À¯
*2025³â¿¡ ±â¼úÀ롂 ½ÇÅÂÁ¶»ç ¿Ï·á(Åë°ú)
*½Ã¼³¹°¡æÅä¸ñ Àüȯ *°øÁ¦Á¶ÇÕ Æ¯º°À¶ÀÚ ½Åû¿¹Á¤
|
|
Åä¸ñ |
10¾ï
|
5.0
|
-
|
1.1
|
0.4
|
0.6
|
2.1
|
7.1
|
1.5
|
-
|
07 07
|
ÁÖ 5.1¾ï |
113Á 16¹é |
Áö¹æ |
1¾ï2õ7¹é
 |
118 |
| 80912 |

¿¬¸»ÀÜ°í ¿¹±Ý¹Ì¼ö±Ý
ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý ¾à 5.8¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
±Ý¼Óâȣ ¸éÇã êó
|
|
Åä¸ñ ±Ý¼Ó±¸Á¶ |
40¾ï 29¾ï
|
5.0 4.0
|
21.0 5.0
|
10.0 10.0
|
9.0 11.0
|
4.2 5.0
|
23.2 26.0
|
49.2 35.0
|
0.6 -
|
- -
|
02 02
|
ÁÖ 6.1¾ï |
153Á 30¹é |
Áö¹æ |
ÇùÀÇ
 |
65 |
| 82094 |

2024,2025³â Á¤±â¿¹±Ý °á»ê
2025³â À׿©±Ý 4.2¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí.±Þ¿©ÀÌü êó
ÇàÁ¤Ã³ºÐ Ùí
2025³â ºÎä 14% À¯µ¿ 1600%
|
|
Åä¸ñ |
20¾ï
|
4.3
|
29.0
|
7.3
|
3.5
|
3.2
|
14.0
|
47.3
|
31.0
|
-
|
15 16
|
ÁÖ 7.1¾ï |
131Á 100¹é |
Áö¹æ |
4¾ï4õ5¹é
 |
13 |
| 77897 |
 
*24³â¸» À׿©±Ý ¾à 1.13¾ï, Çö±Ý+°øÁ¦+»ç¹«½Ç
*25³â¸» 12/19 0.5¾ï ¿¹Ä¡
*±â¼úÀÚ »ç¾÷ÀÚ Ùí, ±Þ¿©ÀÌü ÅëÀå
*25³â 3¾ï(3°Ç) Áذø, 0.66¾ï( ~26.04.30))
*½Ã¼³¹°¡æÅä¸ñ Àüȯ *ÇàÁ¤Ã³ºÐ Ùí
*û¼Ò¿ë¿ª µî·ÏÁõ êó(½ÇÀû 7¾ï)-¹Ý³³°¡´É
|
|
Åä¸ñ |
9¾ï
|
11.8
|
11.3
|
-
|
-
|
0.5
|
0.5
|
23.6
|
3.0
|
-
|
14 22
|
ÁÖ 3.1¾ï |
84Á 32¹é |
Áö¹æ |
1¾ï5õ2¹é
 |
87 |
| 81264 |

9¿ù °á»ê-2025³â ¿¹±Ý+°ø»ç¹Ì¼ö±Ý+°øÁ¦+»ç¹«½Ç
2025³â °á»ê À׿©±Ý ¾à 4800¸¸ / °øÁ¦ BB
2025³â °ø»ç:Åä°ø(4.24¾ï),Æ÷Àå(2.13¾ï)
öÄÜ(4.88¾ï)Áß 1.2¾ï(~26.03¿ù¸» Áذø¿¹Á¤)
8¸íÁß °³Àλç¾÷ÀÚ 5¸í,±Þ¿©ÀÌü³»¿ª êó
|
|
Åä°ø Æ÷Àå öÄÜ »óÇϼöµµ |
18¾ï ±âº» 18¾ï 18¾ï
|
1.4 - - -
|
2.4 - 8.4 3.2
|
7.1 - 3.3 2.5
|
3.7 1.7 1.1 2.1
|
4.3 0.6 8.4 1.1
|
15.1 2.2 12.8 5.7
|
18.9 2.2 21.3 8.9
|
4.2 2.1 4.9 -
|
- - - -
|
18 18
|
ÁÖ 3.8¾ï |
129Á ¹Ì´ëÃâ |
Áö¹æ |
1¾ï7õ2¹é
 |
52 |
| 82113 |

2024,2025³â ÄÁ¼³ÆÃ»óǰ
2024³â ½ÇÅÂÁ¶»ç Åë°ú(25.01¿ù)
°øÁ¦ BB,Ưº°À¶ÀÚ ½Â°è
ÁøÇà°ø»ç:»óÇÏ 0.89¾ï
±â¼úÀÎ 4¸íÁß(2¸í °³Àλç¾÷ÀÚ êó)
|
|
öÄÜ »óÇϼöµµ |
7¾ï 7¾ï
|
1.9 1.0
|
1.3 0.7
|
0.7 6.1
|
1.0 -
|
1.9 0.3
|
3.6 6.4
|
6.7 8.0
|
1.7 2.8
|
- -
|
01 01
|
ÁÖ 4.0¾ï |
129Á 20¹é |
Áö¹æ |
6õ1¹é
 |
12 |
| 81406 |
 
 
*25³â6¿ù °á»ê Çö±Ý+°øÁ¦+»ç¹«½Ç, À׿©±Ý 1.76¾ï / ÇàÁ¤Ã³ºÐ,±â¾÷½Å¿ëµî±Þ Ùí
*°øÁ¦Á¶ÇÕ ´ëÃâ¹ÞÀ½(4700¸¸) / ¿¬´ëº¸Áõ Àç»ê¼¼ ³³ºÎÀÚ
*±â¼úÀη Àü¿ø °³Àλç¾÷ÀÚ Ùí, 25.10¿ùºÎÅÍ ±Þ¿©ÀÌü êó
*2025³â °ø»ç:24.06¾ï(12/31ÀÏ)Áذø / *°ø»çÁ¾·ù:¹Î°£°ø»ç(±³È¸)
*2026³â °ø»ç(2°Ç):±³È¸°ø»ç:30.66¾ï,»ó°¡(°³ÀÎ):5¾ï(3.15ÀÏ)Áذø
|
|
°ÇÃà |
70¾ï
|
-
|
-
|
3.3
|
51.3
|
77.5
|
132.1
|
132.1
|
24.1
|
-
|
22 22
|
ÁÖ 3.5¾ï |
94Á 100¹é |
Áö¹æ |
3¾ï1õ
 |
99 |
| 82112 |

12¿ù °á»ê-2024,2025³â º¸Åë,Á¤±â¿¹±Ý+°øÁ¦+»ç¹«½Ç
2024³â ±âÁØ À׿©±Ý ¾à 2.61¾ï
2026³â °ÇÃà 5.9¾ï(Çб³°ø»ç)-3¿ù¸» Áذø
±â¼úÀη °³Àλç¾÷ÀÚ(1¸í),±Þ¿©ÀÌü ÅëÀå
½Ã¼³¹°¡æ°ÇÃà Àüȯ / ÇàÁ¤Ã³ºÐ Ùí
|
|
°ÇÃà ½Ç³»°ÇÃà |
26¾ï 20¾ï
|
4.6 5.3
|
3.7 2.1
|
3.6 4.1
|
8.3 5.0
|
6.0 3.5
|
17.9 12.6
|
26.2 20.1
|
10.1 4.6
|
- -
|
06 06
|
ÁÖ 4.0¾ï |
112Á 47¹é |
Áö¹æ |
2¾ï2õ
 |
6 |
| 82221 |
 
12¿ù °á»ê-º¸Å뿹±Ý+ÃâÀÚ±Ý °á»ê
2025³â À׿©±Ý 3.04¾ï
»ç¾÷ÀÚ 2ÀÎ êó,±Þ¿©ÀÌü ³»¿ª êó
2026³â Áذø:»óÇϼö ¾à 1.07¾ï
ÁøÇà°ø»ç,ÇàÁ¤Ã³ºÐ Ùí
|
|
öÄÜ »óÇϼöµµ Á¶°æ½ÄÀç |
16¾ï 16¾ï 13¾ï
|
8.2 3.2 2.8
|
3.0 2.5 0.7
|
1.1 0.3 2.1
|
0.8 1.3 0.8
|
2.4 2.1 1.2
|
4.3 3.7 4.1
|
15.5 9.4 7.6
|
2.0 2.3 1.0
|
- - -
|
07 07
|
ÁÖ 6.0¾ï |
135Á ¹Ì´ëÃâ |
Áö¹æ |
1¾ï5õ7¹é
 |
1 |
| 76502 |

¿¬¸»°á»ê:¿¹±Ý+ÀÚ»ê°á»ê
ÇàÁ¤Ã³ºÐ Ùí
2025³â¸» ÀÌÀÍÀ׿©±Ý ¾à 0.5¾ï(2025³â ¾à 4.4¾ï ¼Õ½Ç)
¿ÜºÎ B+µî±Þ / ±â¼úÀÚ »ç¾÷ÀÚ Ùí
ÇöÀç °øÁ¦Á¶ÇÕ ¹Ì´ëÃâ,Á¶ÇÕÀÜ¾× 3.3¾ï Æ÷ÇÔ
|
|
Åä°Ç Åä¸ñ °ÇÃà |
56¾ï 56¾ï 42¾ï
|
- 2.0 -
|
- 26.0 2.5
|
- 43.0 -
|
- 18.0 -
|
- 10.0 -
|
- 71.0 -
|
- 99.0 2.5
|
- 11.9 -
|
- - -
|
99 99
|
ÁÖ 16.0¾ï |
321Á 330¹é |
Áö¹æ |
7¾ï
 |
70 |
| 80904 |

À¯ÇÑȸ»ç
¸Å³â ¿¹±Ý°á»ê¹× ÀÚü°á»ê
ÇàÁ¤Ã³ºÐ Ùí
°á¼Õ±Ý 4300¸¸
±â¼úÀÚ »ç¾÷ÀÚ 2¸í,±Þ¿©ÀÌü êó
|
|
Åä°ø Æ÷Àå |
6¾ï 6¾ï
|
- 0.1
|
- 3.9
|
- 0.8
|
- 1.2
|
0.5 3.4
|
0.5 5.4
|
0.5 9.4
|
0.8 0.5
|
- -
|
20 20
|
À¯ 2.1¾ï |
81Á 27¹é |
Áö¹æ |
6õ
 |
60 |
| 78825 |

¸Å³â ÀÚüÀÚ»ê ¹× Çö±Ý°á»ê
2024³â ±âÁØ À׿©±Ý ¾à 13¾ïÀ̳ª 25³â °á»ê½Ã Á¶Á¤ °¡´ÉÇÔ
µ¿ºÎ,ÇѽÅ,»ïº¸°Ç¼³ Çù·Â¾÷ü µî·ÏµÊ
|
|
½À½Ä¹æ¼ö |
55¾ï
|
15.0
|
12.0
|
40.0
|
32.0
|
35.0
|
107.0
|
134.0
|
7.0
|
-
|
95 95
|
ÁÖ 3.0¾ï |
231Á 29¹é |
¼öµµ±Ç |
1¾ï2õ2¹é
 |
78 |
| 80477 |

À¯ÇÑȸ»ç
216Á ÀÜ¾× 8000¸¸
ÇàÁ¤Ã³ºÐ Ùí
¸Å³â Çö±Ý¹× ä±Ç°á»ê
ÀÌÀÍÀ׿©±Ý ¾à 1.5¾ï
|
|
½Ç³»°ÇÃà ±Ý¼Ó±¸Á¶ öÄÜ ±â°è¼³ºñ |
23¾ï 19¾ï 21¾ï 16¾ï
|
8.1 7.3 7.5 4.0
|
5.3 9.8 3.8 4.2
|
6.3 6.9 4.8 4.8
|
3.7 2.7 5.1 3.4
|
1.7 2.5 2.2 5.9
|
11.7 12.0 12.1 14.1
|
25.0 29.1 23.4 22.3
|
- - - -
|
- - - -
|
18 18
|
À¯ 5.3¾ï |
¹Ì´ëÃâ |
Áö¹æ |
1¾ï8õ2¹é
 |
51 |