| 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¸ |
| 2021 |
2022 |
2023 |
2024 |
2025 |
3³â°è |
5³â°è |
2026 |
2027 |
| 82919 |

9¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
2025³â ºÎä 20% À¯µ¿ 479%
|
|
±Ý¼Ó±¸Á¶ ÁöºØÆÇ±Ý ¼®°ø µµÀå ½Ç³»°ÇÃà |
10¾ï 9¾ï 10¾ï 9¾ï ±âº»
|
2.0 - 4.2 - -
|
0.6 - 0.5 - -
|
7.9 - 2.7 0.1 -
|
0.6 3.1 0.5 - -
|
- 3.9 - - -
|
8.5 7.0 3.2 0.1 -
|
11.1 7.0 7.9 0.1 -
|
- - - - -
|
- - - - -
|
15 15
|
ÁÖ 4.0¾ï |
126Á 74¹é |
Áö¹æ |
1¾ï6õ2¹é
 |
34 |
| 81635 |

12¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
ÁøÇà°ø»ç:»óÇÏ 3.8¾ï( ~8¿ù Áذø¿¹Á¤)
|
|
¼®°ø µµÀå »óÇϼöµµ Æ÷Àå |
6¾ï 5¾ï 6¾ï ±âº»
|
- - 2.0 -
|
0.2 - 0.5 -
|
0.3 - 1.9 -
|
1.9 - - -
|
0.2 - 2.7 -
|
2.4 - 4.6 -
|
2.6 - 7.1 -
|
- - 5.0 -
|
- - - -
|
15 15
|
ÁÖ 3.8¾ï |
126Á 75¹é |
Áö¹æ |
1¾ï6õ2¹é
 |
121 |
| 79941 |

¾÷Á¾:µµÀå+Áö¹Ý(¹æ¼ö+¼®°ø+Æ÷Àå+Åä°ø)
12¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
ÇàÁ¤Ã³ºÐ Ùí
½ÇÀû:¼®°ø,Æ÷Àå/Æ÷Àå(9¿ù Áذø¿¹Á¤)
|
|
µµÀå ½À½Ä¹æ¼ö ¼®°ø Æ÷Àå Åä°ø |
5¾ï ±âº» 4¾ï ±âº» ±âº»
|
0.7 - - - -
|
0.6 - - - -
|
- - - - -
|
- - - - -
|
0.9 - - - -
|
0.9 - - - -
|
2.2 - - - -
|
2.4 - - - -
|
- - - - -
|
99 99
|
ÁÖ 4.1¾ï |
100Á 40¹é |
Áö¹æ |
1¾ï3õ2¹é
 |
123 |
| 81634 |

6¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
2025³â ºÎä 62.5% À¯µ¿ 219%
ÁøÇà°ø»ç Ùí
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ öÄÜ ºñ°è |
14¾ï 13¾ï 14¾ï 14¾ï
|
0.3 2.5 - -
|
0.7 - 0.5 -
|
- - 0.3 -
|
- - 1.6 1.1
|
3.2 - 4.6 -
|
3.2 - 6.5 1.1
|
4.2 2.5 7.0 1.1
|
- 0.5 - 0.3
|
- - - -
|
12 13
|
ÁÖ 4.6¾ï |
129Á 55¹é |
Áö¹æ |
1¾ï4õ2¹é
 |
118 |
| 81633 |

12¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
À׿©±Ý ¾à 1.2¾ï
ÁøÇà°ø»ç Ùí
|
|
±Ý¼Ó±¸Á¶ Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
6¾ï 7¾ï 7¾ï
|
0.2 - -
|
- - -
|
0.9 - -
|
2.2 - 0.3
|
2.7 - 0.9
|
5.8 - 1.2
|
6.0 - 1.2
|
3.5 - 2.5
|
- - -
|
18 21
|
ÁÖ 3.0¾ï |
106Á 41¹é |
Áö¹æ |
1¾ï2õ2¹é
 |
113 |
| 83124 |

110Á ÀÜ¾× 4650¸¸
3¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
ÁøÇà°ø»ç:Åä¸ñ 13¾ï(27³â) Áذø¿¹Á¤
25³â ºÎä 9.2% À¯µ¿ 1020%
26³â ºÎä 36.7% À¯µ¿ 333.2%
|
|
Åä¸ñ ½Ç³»°ÇÃà |
14¾ï 17¾ï
|
7.3 1.0
|
- 1.2
|
3.2 3.1
|
3.5 3.0
|
- 1.3
|
6.7 7.4
|
14.0 9.6
|
13.0 0.2
|
- -
|
15 22
|
ÁÖ 4.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
15 |
| 83123 |

124Á ÀÜ¾× 9090¸¸
6¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
ÁøÇà°ø»ç:±â°è 1.6¾ï( ~7¿ù)
°ÇÃà 11¾ï(27³â) Áذø¿¹Á¤
|
|
°ÇÃà ±â°è¼³ºñ |
52¾ï 21¾ï
|
38.6 -
|
16.7 -
|
21.3 2.3
|
4.0 2.5
|
2.3 -
|
27.6 4.8
|
82.9 4.8
|
11.0 1.6
|
- -
|
15 15
|
ÁÖ 5.1¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
17 |
| 79402 |
 
¡Ü24³â¸» °á»ê : Çö±Ýµî ÀÚü°á»ê(»ó½ÃÃæÁ·), À׿©±Ý ¾à 2.5¾ï
¡ÜÇàÁ¤Ã³ºÐ Ùí ¡Ü¿ÜºÎ½Å¿ë BB-(³ªÀ̽º ~260630)
¡Ü25³â ½ÇÀû:¾à 1.9¾ï(°ÇÃà) ¡Ü±â¼úÀÎ »ç¾÷ÀÚ º¸À¯
¡ÜÁøÇà°ø»ç 12¿ù Áذø¿¹Á¤(Åä¸ñ ¾à 3¾ï)
ºÎä 13% À¯µ¿ 419%
|
|
Åä°Ç Åä¸ñ °ÇÃà |
28¾ï 27¾ï 27¾ï
|
- 3.2 4.0
|
- 1.5 1.5
|
- 1.8 1.8
|
- 2.8 11.6
|
- 3.0 1.9
|
- 7.6 15.3
|
- 12.3 20.8
|
- - -
|
- - -
|
10 15
|
ÁÖ 12.0¾ï |
255Á 182¹é |
Áö¹æ |
3¾ï7õ
 |
138 |
| 83312 |
 
Çö±Ý°á»ê
½Ã¼³¹°¡æ°ÇÃà Àüȯ
ÀÌÀÍÀ׿©±Ý 7.6¾ï
±â¼úÀÚ °³Àλç¾÷ÀÚ,±Þ¿©ÀÌü êó
±â¼úÀÚ ¹Ìºñ·Î ÇàÁ¤Ã³ºÐ(2024.02~05¿ù)
|
|
°ÇÃà ½À½Ä¹æ¼ö |
38¾ï 24¾ï
|
15.0 4.5
|
2.0 7.0
|
5.0 1.1
|
18.0 1.5
|
17.0 2.3
|
40.0 4.9
|
57.0 16.4
|
7.3 0.2
|
- -
|
98 08
|
ÁÖ 5.0¾ï |
114Á 45¹é |
¼öµµ±Ç |
1¾ï6õ7¹é
 |
1 |
| 83263 |

Çö±Ý °á»ê
ÇàÁ¤Ã³ºÐ Ùí / À׿©±Ý 0.9¾ï
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌüÇÔ
ÁøÇà°ø»ç:½ÄÀç 0.6¾ï( ~10¿ù Áذø)
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
8¾ï 8¾ï
|
- -
|
0.3 0.1
|
2.6 1.7
|
2.6 1.0
|
2.6 2.8
|
7.8 5.5
|
8.1 5.6
|
0.5 0.5
|
- -
|
22 22
|
ÁÖ 1.5¾ï |
54Á 20¹é |
¼öµµ±Ç |
7õ3¹é
 |
3 |
| 83208 |

285Á ÀÜ¾× 2.05¾ï
Çö±Ý°á»ê / À׿©±Ý ¾à 1.7¾ï
±â¼úÀÚ °³Àλç¾÷ÀÚ,±Þ¿©ÀÌü êó
¿ÜºÎ BO( ~27.06.20)
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
|
|
Åä¸ñ ½Ç³»°ÇÃà |
25¾ï 4¾ï
|
13.0 0.6
|
10.0 1.3
|
10.0 3.7
|
4.0 0.6
|
- 3.3
|
14.0 7.6
|
37.0 9.5
|
4.5 -
|
- -
|
97 97
|
ÁÖ 7.1¾ï |
¹Ì´ëÃâ |
Áö¹æ |
3¾ï2õ
 |
8 |
| 83262 |

12¿ù °á»ê-ÀÚü°á»ê
2025³â À׿©±Ý Ùí(°á¼Õ±Ý 5500¸¸)
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
Ưº°´ëÃâ ¾ç¼öÀڽ°è(1800¸¸)
ÁøÇà°ø»ç Ùí
|
|
±Ý¼Ó±¸Á¶ »óÇϼöµµ |
3¾ï 5¾ï
|
0.2 6.5
|
1.9 2.6
|
- 3.0
|
0.3 -
|
1.2 0.8
|
1.5 3.8
|
3.6 12.9
|
- -
|
- -
|
06 06
|
ÁÖ 3.1¾ï |
90Á 19¹é |
Áö¹æ |
8õ5¹é
 |
5 |
| 83107 |

12¿ù °á»ê-¿¹±Ýµî °á»ê
À׿©±Ý 1.92¾ï / ±â¾÷ BB-
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
°øÁ¦Á¶ÇÕ Æ¯º°À¶ÀÚ ¾ç¼öÃø ½Â°è
½Ã¼³¹°¡æ°ÇÃà Àüȯ
|
|
°ÇÃà ±Ý¼Ó±¸Á¶ »óÇϼöµµ |
20¾ï 12¾ï 12¾ï
|
5.0 0.4 5.0
|
37.0 4.0 3.0
|
10.0 3.0 2.5
|
5.0 1.5 2.0
|
9.0 1.5 3.0
|
24.0 6.0 7.5
|
66.0 10.4 15.5
|
7.0 1.3 2.5
|
- - -
|
10 10
|
ÁÖ 4.2¾ï |
154Á 45¹é |
Áö¹æ |
2¾ï1õ
 |
9 |
| 82019 |

¿¹±Ý°á»ê / À׿©±Ý 3.9¾ï
¿ÜºÎ BB+( ~26.05.11)
°³Àλç¾÷ÀÚ 2¸í,±Þ¿©ÀÌü êó
ÁøÇà°ø»ç 1¾ï,26³â °ÇÃà 14¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
95¾ï 70¾ï 85¾ï
|
- - 13.3
|
- 13.5 24.7
|
- 4.3 35.7
|
- 25.8 36.9
|
- 24.7 37.5
|
- 54.8 110.1
|
- 68.3 148.1
|
- - -
|
- - -
|
03 03
|
ÁÖ 11.1¾ï |
317Á 239¹é |
Áö¹æ |
8¾ï2õ
 |
116 |
| 81504 |

Çö±Ý°á»ê / ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
ÀÌÀÍÀ׿©±Ý 3.58¾ï
±â¼úÀÚ °³Àλç¾÷ÀÚ 2¸í êó,±Þ¿©ÅëÀåÀÌüÇÔ
|
|
Åä¸ñ |
38¾ï
|
6.5
|
1.4
|
15.0
|
4.5
|
-
|
19.5
|
27.4
|
-
|
-
|
99 99
|
ÁÖ 7.2¾ï |
120Á 100¹é |
Áö¹æ |
2¾ï3õ
 |
117 |