



|
|
 |
|
| 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 |
| 81262 |

309Á ÀÜ¾× 2.85¾ï
12¿ù °á»ê-ÀÚº»±Ý ÀÌ»ó¾øÀ½(¿¹±Ý)
ÇàÁ¤Ã³ºÐ,À׿©±Ý Ùí
±â¼úÀÚ ÀÌ»ó¾øÀ½
25³â °ø»ç 12¿ù¸» Áذø
|
|
Á¶°æ Á¶°æ½ÄÀç |
70¾ï 20¾ï
|
31.0 -
|
19.0 -
|
17.0 -
|
29.0 1.9
|
104.0 3.8
|
150.0 5.7
|
200.0 5.7
|
45.0 4.0
|
- -
|
06 06
|
ÁÖ 7.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
8¾ï
 |
8 |
| 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
 |
13 |
| 77711 |
 
25.9¿ù °á»ê èÇ
½Ã¼³¹°¡æÅä¸ñ Àüȯ
±â¼úÀÚ °³Àλç¾÷ÀÚ êó, ±Þ¿©ÀÌü êó
2024³â À׿©±Ý ¾à 2¾ï / ÇàÁ¤Ã³ºÐ Ùí
º¸À¯:Á¶°æ½ÄÀç(12¾ï).½Ã¼³¹°(1.6¾ï) º¸À¯
|
|
Åä¸ñ |
14¾ï
|
0.9
|
1.1
|
-
|
2.4
|
2.3
|
4.8
|
6.8
|
-
|
-
|
13 22
|
ÁÖ 2.8¾ï |
109Á 46¹é |
Áö¹æ |
1¾ï4õ2¹é
 |
291 |
| 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
 |
655 |
| 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
 |
224 |
| 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
 |
227 |
| 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
 |
263 |
| 80987 |

2025.09¿ù ¹ýÀÎ,¸éÇã
6¿ù¸» °á»ê¹ýÀÎ
±â¼úÀÚ 1³â
|
|
°ÇÃà |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25 25
|
ÁÖ 3.5¾ï |
94Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
22 |
| 80918 |
 
 
¡Ü24³â 3¿ù¸» À׿©±Ý 1.92¾ï, ´ç±â¼Õ½Ç 424¸¸
ºÎäºñÀ² 0.34%, À¯µ¿ºñÀ² 22,627%, ½ÇÁúÀÚº»±Ý 2¾ï
¡Ü25³â 3¿ù¸» À׿©±Ý 8205¸¸, ´ç±â¼Õ½Ç 1.1¾ï
ºÎäºñÀ² 7%, À¯µ¿ºñÀ² 5,747%, ½ÇÁúÀÚº»±Ý ºÎ½Ç
¡Ü°øÁ¦ÀÜ¾× = 56*951,294-32,176,000 = 21,096,464¿ø
|
|
»óÇϼöµµ |
8¾ï
|
1.0
|
-
|
-
|
-
|
-
|
-
|
1.0
|
0.5
|
-
|
09 11
|
ÁÖ 5.0¾ï |
56Á 21¹é |
Áö¹æ |
4õ5¹é
 |
60 |
| 80362 |

¹ÌóºÐÀ׿©±Ý ¾à 2.5¾ï
°øÁ¦ÀÜ¾× ÇöÀç¹Ì´ëÃâ(°è¾à½Ã ´ëÃâ 3480¸¸Á¤µµ ³²À½)
ÇàÁ¤Ã³ºÐ Ùí / ±â¼úÀÚ 1ÀÎ °³Àλç¾÷ÀÚ,±Þ¿©ÀÌü³»¿ª êó
|
|
Æ÷Àå öÄÜ |
6¾ï 6¾ï
|
- -
|
- -
|
- -
|
- -
|
2.5 3.9
|
2.5 3.9
|
2.5 3.9
|
- -
|
- -
|
15 24
|
ÁÖ 2.3¾ï |
86Á 34¹é |
Áö¹æ |
1¾ï
 |
35 |
| 80309 |

2024³â Çö±Ý¹× ÀÚ»ê°á»ê
ÇàÁ¤Ã³ºÐ Ùí
2024³â À׿©±Ý 7600¸¸
2022³â ´ÜÀϰø»ç 9¾ï(°í¼Óµµ·Î)½ÇÀû êó
|
|
Æ÷Àå ±Ý¼Ó±¸Á¶ |
12¾ï 9¾ï
|
- 1.2
|
0.6 2.2
|
9.9 7.0
|
3.9 1.0
|
1.3 5.0
|
15.1 13.0
|
15.7 16.4
|
- -
|
- -
|
94 94
|
ÁÖ 4.1¾ï |
113Á 42¹é |
Áö¹æ |
1¾ï1õ2¹é
 |
87 |
| 80733 |

ºÐÇÒÁ¶°Ç
25³â ½ÇÀû Áذø èÇ
ÇàÁ¤Ã³ºÐ Ùí
|
|
Àü±â |
28¾ï
|
-
|
-
|
-
|
2.2
|
23.2
|
25.5
|
25.5
|
5.0
|
-
|
23 23
|
ÁÖ 1.5¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
34 |
| 81241 |
 
 
*24³â¸» À׿©±Ý 12.7¾ï, ½ÇÀÚº»±Ý 12.6¾ï
*Çѱ¹Æò°¡µ¥ÀÌÅÍ B+(~26.05)
|
|
°ÇÃà |
55¾ï
|
-
|
0.2
|
17.8
|
92.3
|
3.0
|
113.0
|
113.2
|
4.0
|
-
|
06 06
|
ÁÖ 7.1¾ï |
94Á ¹Ì´ëÃâ |
Áö¹æ |
2¾ï4õ
 |
40 |
| 78747 |
 
2024³â ¿¬¸» ÀÚü°á»ê / ¹ÌóºÐ °á¼Õ±Ý ¾à 0.8¾ï
°øÁ¦ÀÜ¾× 1.75¾ï Æ÷ÇÔ / 100¾ïÀÌ»ó ÀÔÂû°¡´É
ÇàÁ¤Ã³ºÐ Ùí / 24³â ±â¼úÀÎ ÀÌ»ó¹«
¿ÜºÎ B+ / 25³â ³«Âû°ø»ç 5¾ï-7¿ù ÇöÀç Âø°øÀüÀÓ
|
|
°ÇÃà |
51¾ï
|
155.0
|
29.0
|
150.0
|
21.0
|
1.5
|
172.5
|
356.5
|
5.0
|
-
|
08 08
|
ÁÖ 9.0¾ï |
160Á 175¹é |
¼öµµ±Ç |
3¾ï8õ
 |
340 |
| 81015 |

12¿ù °á»ê¹ýÀÎ / ½Ã¼³¹°¿¡¼ ÀüȯÇÑ ¾÷ü
ÀÌÀÍÀ׿©±Ý ¾à 8¾ï(ÅðÁ÷±Ý Á¤»ê½Ã 1¾ïÁ¤µµ °¨¼Ò)
±â¼úÀÚ ¹®Á¦¾øÀ½,±Þ¿©ÀÌü³»¿ª Ùí
ÀÚº»±Ý ¹Ì´Þ·Î ¿µ¾÷Á¤Áö ÀÌ·Â( ~2023.10¿ù)
2024³âµµ ¹«½ÇÀû ½Å°íÇÔ
|
|
½Ç³»°ÇÃà ±Ý¼Ó±¸Á¶ µµÀå |
18¾ï 16¾ï 16¾ï
|
1.7 1.7 1.1
|
0.7 0.7 0.5
|
3.2 3.1 2.1
|
- - -
|
5.7 0.4 0.6
|
8.9 3.5 2.7
|
11.4 5.9 4.3
|
- - -
|
- - -
|
|
ÁÖ 3.1¾ï |
114Á 15¹é |
Áö¹æ |
8õ
 |
19 |
|