| 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 |
| 81436 |

ºÎµ¿»ê¾÷/¾çµµÀÎ º¸Áõ´É·Â È®½Ç
ºÎµ¿»ê°³¹ß¹× °ø±Þ¾÷
ºÎä¾ø´Â ±ú²ýÇÑ ¹ýÀÎ
2023³â ±âÁØ À׿©±Ý ¾à 4¾ï
|
|
°ø¹ýÀÎ |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
ÁÖ 1.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
3 |
| 78886 |

12¿ù °á»ê¡æ9¿ù °á»ê º¯°æ(25³â ¿¹Ä¡Áß)
¸Å³â Çö±Ý¹× ÀÚü°á»ê / ÇàÁ¤Ã³ºÐ Ùí
2024³â ±âÁØ À׿©±Ý ¾à 2.45¾ï
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü º¸À¯
|
|
Åä¸ñ |
31¾ï
|
11.5
|
2.6
|
0.3
|
25.3
|
7.5
|
33.1
|
47.2
|
5.0
|
-
|
01 01
|
ÁÖ 5.5¾ï |
117Á 85¹é |
Áö¹æ |
3¾ï9õ
 |
267 |
| 80461 |

24³â12¿ù °á»ê-Çö±Ý¹× ÀÚ»ê°á»ê, À׿©±Ý ¾à 5.2¾ï
±â¼úÀÎ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü³»¿ª º¸À¯
ÇöÀç °øÁ¦¹Ì´ëÃâ,´ëÃâÈÄ Àܾׯ÷ÇÔ
ÇàÁ¤Ã³ºÐ Ùí / °øÁ¦ BBB / °ü±ÞÀÔÂû 10¾ï °¡´É
|
|
½Ç³»°ÇÃà |
19¾ï
|
6.4
|
8.1
|
10.4
|
11.3
|
6.3
|
28.0
|
42.5
|
2.5
|
-
|
21 21
|
ÁÖ 6.0¾ï |
56Á ¹Ì´ëÃâ |
Áö¹æ |
6õ8¹é
 |
78 |
| 79012 |

5³â ¼¿ï¹ýÀÎ
¾÷ÅÂ:µµ¸Å¹× ¼Ò¸Å¾÷,¼ºñ½º¾÷
Á¾¸ñ:ö¹°,±Ý¼ÓÆÄ½º³Ê,»ç¾÷°æ¿µ¹× °ü¸®ÀÚ¹®
2024³â ´©Àû°á¼Õ±Ý ¾à 1.7¾ï
¼¼¹«»ç °ü¸®¹ýÀÎ(±ú²ýÇÑ ¹ýÀÎ)
|
|
°ø¹ýÀÎ |
񃧯
|
0.4
|
0.3
|
0.2
|
-
|
0.2
|
0.4
|
1.1
|
-
|
-
|
11
|
ÁÖ 2.0¾ï |
¹Ì´ëÃâ |
¼öµµ±Ç |
ÇùÀÇ
 |
238 |
| 80899 |

ÇàÁ¤Ã³ºÐ Ùí
¸Å³â Çö±Ý¹× ÀÚ»ê°á»ê / ±â¾÷ BBO( ~26.06.30)
2024³â À׿©±Ý ¾à 7.9¾ï
ÁøÇà°ø»ç:Åä¸ñ(°ü±Þ)-12¿ù Áذø¿¹Á¤
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü ÀÌ»ó¾øÀ½
|
|
Åä¸ñ °ÇÃà |
94¾ï 45¾ï
|
16.0 5.0
|
22.0 10.0
|
27.0 -
|
55.0 4.0
|
59.0 9.0
|
141.0 13.0
|
179.0 28.0
|
12.0 -
|
- -
|
02 02
|
ÁÖ 8.0¾ï |
300Á 209¹é |
Áö¹æ |
7¾ï8õ
 |
50 |
| 71131 |
 
¡Ü24³â¸» À׿©±Ý ¾à 9.5¾ï, ´ç±â¼øÀÍ 1037¸¸, ½ÇÀÚº»±Ý ¾à11.4¾ï
¡Ü¿ÜºÎ½Å¿ë(³ªÀ̽º) BB-( ~26.05) ¡ÜÇàÁ¤Ã³ºÐ Ùí
¡Ü°øÁ¦ÀÜ¾× = 226*1,567,000-180,750,000 = 173,392,000
¡Ü°øµ¿µµ±Þ 192¾ï ³«Âû(51% ÁöºÐ)-ÇöÀå Æ÷ÇÔ ¸Å°¢°¡´É(ºÎ±ÝÇùÀÇ)
ÃÖ±Ù 35¾ï Ãß°¡³«Âû(Çб³È¯°æ°³¼±)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
90¾ï 85¾ï 51¾ï
|
- 29.8 33.3
|
- 18.7 8.3
|
- 24.5 9.7
|
- 52.8 2.9
|
- 17.0 1.2
|
- 94.3 13.8
|
- 142.8 55.4
|
- - -
|
- - -
|
01 05
|
ÁÖ 12.0¾ï |
226Á 169¹é |
Áß°ú¼¼ |
ÇùÀÇ
 |
376 |
| 79614 |

|
Àü±â |
񃧯
|
4.7
|
3.5
|
2.8
|
4.0
|
3.2
|
10.0
|
18.2
|
0.8
|
-
|
10 11
|
ÁÖ 3.6¾ï |
200Á 15¹é |
Áö¹æ |
ÇùÀÇ
 |
166 |
| 80261 |

¿¹±Ý°á»ê
À׿©±Ý 3.5¾ï
±â¼úÀÚ 1¸í »ç¾÷ÀÚ º¸À¯
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
7¾ï 7¾ï
|
3.0 1.1
|
- 5.0
|
0.2 2.1
|
- -
|
1.5 -
|
1.7 2.1
|
4.7 8.1
|
- -
|
- -
|
09 09
|
ÁÖ 5.0¾ï |
55Á 10¹é |
Áö¹æ |
6õ4¹é
 |
79 |
| 81212 |

¿¹±Ý°á»ê / À׿©±Ý Ùí
Åä°ø 25³â ±â¼úÀÚ ¿µ¾÷Á¤Áö
Çö ±â¼úÀÚ ÀÌ»ó¾øÀ½
|
|
Åä°ø ¼®°ø |
3¾ï 6¾ï
|
- 1.8
|
1.1 4.4
|
- 0.2
|
- 0.2
|
- -
|
- 0.4
|
1.1 6.6
|
- 2.4
|
- -
|
03 03
|
ÁÖ 3.1¾ï |
106Á 16¹é |
Áö¹æ |
7õ
 |
16 |
| 77009 |

¿¹±Ý°á»ê
Â÷¼±µµ»ö 1.8¾ï
À׿©±Ý 1.8¾ï
±â¼úÀÚ ¹®Á¦¾øÀ½
|
|
µµÀå ±Ý¼Ó±¸Á¶ |
6¾ï 6¾ï
|
- 5.4
|
1.1 -
|
0.9 8.1
|
0.7 1.5
|
- -
|
1.6 9.6
|
2.7 15.0
|
- -
|
- -
|
12 12
|
ÁÖ 3.0¾ï |
90Á 20¹é |
Áö¹æ |
8õ
 |
233 |
| 80842 |

¿¹±Ý°á»ê
À׿©±Ý 2000¸¸
±â¼úÀÚ »ç¾÷ÀÚ Ùí
|
|
µµÀå ½À½Ä¹æ¼ö |
8¾ï 8¾ï
|
1.1 -
|
2.1 -
|
2.2 -
|
1.6 0.1
|
2.1 0.1
|
5.9 0.2
|
9.1 0.2
|
1.0 -
|
- -
|
19 19
|
ÁÖ 2.0¾ï |
54Á 20¹é |
Áö¹æ |
7õ5¹é
 |
42 |
| 81435 |

ÀÚ»ê°á½Å
À׿©±Ý 5000¸¸
±â¼úÀÚ 1¸í »ç¾÷ÀÚ êó,±Þ¿©ÀÌü³»¿ª º¸À¯
|
|
±Ý¼Ó±¸Á¶ |
6¾ï
|
2.8
|
2.3
|
4.0
|
2.5
|
3.5
|
10.0
|
15.1
|
-
|
-
|
20 20
|
ÁÖ 1.5¾ï |
54Á 20¹é |
Áö¹æ |
7õ
 |
2 |
| 81250 |

¿¹±Ý°á»ê
À׿©±Ý 1.4¾ï
±â¼úÀÚ ¹®Á¦¾øÀ½
|
|
µµÀå |
4¾ï
|
-
|
0.5
|
0.8
|
-
|
-
|
0.8
|
1.3
|
-
|
-
|
01 01
|
ÁÖ 2.0¾ï |
53Á 10¹é |
Áö¹æ |
4õ5¹é
 |
23 |
| 79272 |
 
¡Ü¿¹±Ý°á»ê, À׿©±Ý ¾à 10¾ï
¡Ü¿ÜºÎ BBO
¡Ü±â¼úÀÚ 4¸í »ç¾÷ÀÚ êó
¡Ü2025³â Åä¸ñ 5¾ï, °ÇÃà 13¾ï 11¿ù¸» Áذø¿¹Á¤
|
|
Åä°Ç Åä¸ñ °ÇÃà |
75¾ï 65¾ï 65¾ï
|
- 13.0 21.0
|
- 10.0 11.0
|
- 17.0 10.0
|
- 4.0 25.0
|
- 14.0 4.0
|
- 35.0 39.0
|
- 58.0 71.0
|
- 5.0 13.0
|
- - -
|
02 02
|
ÁÖ 12.0¾ï |
225Á 230¹é |
ºñ°ú¹Ð |
5¾ï3õ
 |
312 |
| 80048 |

|
2025³â °ø»ç 3¾ï Áذø(°ü±Þ°ø»ç)
|
|
¼®°ø |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.0
|
-
|
25 25
|
ÁÖ 1.5¾ï |
54Á ¹Ì´ëÃâ |
Áö¹æ |
7õ5¹é
 |
82 |