| 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 |
| 76478 |

ºÐÇҾ絵.ºÐÇÒºñ¿ë ¾ç¼öÀںδã.°øÁ¦Àܾ׺°µµ
ž籤
|
|
Àü±â |
165¾ï
|
96.5
|
68.6
|
20.9
|
8.4
|
-
|
29.3
|
194.4
|
-
|
-
|
19 19
|
ÁÖ 2.0¾ï |
200Á ¹Ì´ëÃâ |
Áö¹æ |
4¾ï5õ
 |
189 |
| 78697 |

¸Å³â °ø»ç¹Ì¼ö±Ý µî ÀÚü °á»ê
¿ÜºÎ BBB-µî±Þ / 2024³â ±âÁØ À׿©±Ý ¾à 25¾ï
ÁøÇà°ø»ç:Åä¸ñ ¾à 33¾ï, °ÇÃà ¾à 20¾ï(25³â³» Áذø¿¹Á¤)
(26³âÃÊ Âø°ø¿¹Á¤À¸·Î °ø»ç±â°£ ¾à 2~3³â,ÁöºÐÀ² 50%)
ÇöÀç °ü±Þ °è¾à¿¹Á¤ ¾à 120¾ï êó(1¼øÀ§·Î ³«Âû-ÁöºÐÀ² 60%)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
160¾ï 110¾ï 110¾ï
|
- 38.0 64.0
|
- 70.0 48.0
|
- 85.0 77.0
|
- 57.0 76.0
|
- 53.0 18.0
|
- 195.0 171.0
|
- 303.0 283.0
|
- 33.0 20.0
|
- - -
|
01 04
|
ÁÖ 12.3¾ï |
360Á 276¹é |
Áö¹æ |
ÇùÀÇ
 |
287 |
| 80295 |

ÇàÁ¤Ã³ºÐ Ùí
¸Å³â Çö±Ý°á»ê
Á¶´Þû ÇàÀںΠ°¡Á¡ êó
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
157¾ï 130¾ï 120¾ï 100¾ï
|
- 26.0 82.0 3.0
|
- 20.0 50.0 5.0
|
- 30.0 6.0 2.0
|
- 22.0 17.0 11.0
|
- 25.0 32.0 10.0
|
- 77.0 55.0 23.0
|
- 123.0 187.0 31.0
|
- - - -
|
- - - -
|
10 10
|
ÁÖ 17.0¾ï |
369Á 250¹é |
Áö¹æ |
ÇùÀÇ
 |
64 |
| 78517 |
 
ÀÚüÀÚ»ê(Àû°Ý,ºÎµ¿»ê) °á»ê
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
2024³â ±âÁØ À׿©±Ý ¾à 24¾ï
(ÅðÁ÷±Ý,±âŸ ¾à 10¾ï °¨¾×°¡´É)
¿ÜºÎ BB+( ~2026.06.20)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
153¾ï 94¾ï 135¾ï
|
- 29.5 35.3
|
- 15.8 31.7
|
- 7.4 32.7
|
- 1.6 51.0
|
- 2.0 110.0
|
- 11.0 193.7
|
- 56.3 260.7
|
- - -
|
- - -
|
88 09
|
ÁÖ 14.0¾ï |
310Á 209¹é |
Áö¹æ |
7¾ï8õ
 |
273 |
| 65563 |
 
*Á÷Á¢½Ã°ø°èȹ¼ ¹ÌÅ뺸 °úÅ·á 40¸¸(23.12)
*24³â¸» À׿©±Ý 14¾ï
*¿ÜºÎ BB-µî±Þ
|
|
Åä°Ç Åä¸ñ °ÇÃà |
150¾ï 145¾ï 65¾ï
|
- 43.9 13.0
|
- 37.6 38.0
|
- 44.3 -
|
- 33.8 -
|
- 100.0 -
|
- 178.1 -
|
- 259.7 51.0
|
- 10.0 -
|
- - -
|
02 05
|
ÁÖ 13.5¾ï |
260Á 150¹é |
ºñ°ú¹Ð |
10¾ï
 |
334 |
| 77181 |
 
¡Ü2024³â ÀÚü°á»ê, À׿©±Ý 9.8¾ï(µù±â¼Õ½Ç 2.88¾ï)
¡Ü¿ÜºÎ BB-µî±Þ( ~26.04.14)³ªÀ̽º
¡Ü°³Àλç¾÷ÀÚ Ùí, ±Þ¿©ÀÌüÀÌ·Â êó
¡Ü°øÁ¦ÀÜ¾× = 625*1,567,000-620,000,000 = 359,375,000¿ø
¡Ü25³â ÁøÇà°ø»ç ÀüºÎ °ü±Þ : Åä¸ñ 30¾ï+58¾ï, °ÇÃà 18¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
150¾ï 130¾ï 100¾ï
|
- 66.0 -
|
- 78.0 7.0
|
- 60.0 14.0
|
- 79.0 35.0
|
- 61.0 39.0
|
- 200.0 88.0
|
- 344.0 95.0
|
- 30.0 18.0
|
- - -
|
01 01
|
ÁÖ 20.0¾ï |
625Á 349¹é |
Áö¹æ |
13¾ï1õ
 |
346 |
| 80695 |

|
µµÀå ½À½Ä¹æ¼ö |
150¾ï 20¾ï
|
80.0 -
|
80.0 -
|
100.0 -
|
100.0 1.0
|
170.0 -
|
370.0 1.0
|
530.0 1.0
|
- -
|
- -
|
00 00
|
ÁÖ 4.0¾ï |
120Á 55¹é |
Áö¹æ |
ÇùÀÇ
 |
30 |
| 27492 |

°è¾à ÈÄ °øÁ¦ÀÜ¾× ´ëÃ⿹Á¤
10³â °»½Å¿Ï·á
±â¼úÀÚ¿µ¾÷Á¤Áö ¿Ï·á(11³âµµ)
10³â11³â Çö±Ý°á»ê
|
|
°ÇÃà |
150¾ï
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
00 00
|
ÁÖ 8.0¾ï |
132Á ¹Ì´ëÃâ |
Áß°ú¼¼ |
3¾ï6õ
 |
198 |
| 81174 |

ÀÚü°á»ê
ÇàÁ¤Ã³ºÐ Ùí
½Å¿ë BBB-,°øÁ¦ AAA
ÀÌÀÍÀ׿©±Ý ¾à 40¾ï
°è¾àÈÄ °øÁ¦´ëÃâ
|
|
±â°è¼³ºñ |
145¾ï
|
65.0
|
80.0
|
100.0
|
75.0
|
80.0
|
255.0
|
400.0
|
10.0
|
-
|
14 14
|
ÁÖ 3.2¾ï |
48Á ¹Ì´ëÃâ |
¼öµµ±Ç |
ÇùÀÇ
 |
15 |
| 75258 |
 
¸Å³â ÀÚü°á»ê / 2023³â À׿©±Ý ¾à 19.8¾ï-ÁÖ½ÄÀçÆò°¡ÈÄ ¾çµµ / 24³â ´ç±â¼øÀÍ 1500¸¸
ÇàÁ¤Ã³ºÐ Ùí / ¹®ÈÀç-½ÇÀû êó(5°³³â 80¾ï)
25³â ÁøÇà°ø»ç Åä¸ñ 70¾ï
¿ÜºÎ BBO( ~25.05¿ù) / 100% °ü±Þ°ø»ç
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ ¹®ÈÀç |
145¾ï 138¾ï 97¾ï 106¾ï ±âº»
|
- 8.3 2.9 - -
|
- 31.9 3.8 2.8 -
|
- 49.9 25.9 14.6 -
|
- 56.0 0.9 1.4 -
|
- 17.0 6.0 3.0 -
|
- 122.9 32.8 19.0 -
|
- 163.1 39.5 21.8 -
|
- - - - -
|
- - - - -
|
98 01
|
ÁÖ 14.3¾ï |
422Á 304¹é |
Áö¹æ |
12¾ï5õ
 |
287 |
| 50342 |
 
 
15³â ÁÖ±âÀû½Å°í¿Ï·á / ÇàÁ¤Ã³ºÐ¾øÀ½
°øÁ¦Á¶ÇÕ ÇöÀç¹Ì´ëÃâ ´ëÃâÈľ絵
16³â¸»±âÁØ °á¼Õ±Ý:¾à7.5¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
145¾ï ±âº» ±âº»
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
92 99
|
33.0¾ï |
450Á 250¹é |
Áß°ú¼¼ |
ÇùÀÇ
 |
168 |
| 81089 |

ÀÚü°á»ê
ÀÌÀÍÀ׿©±Ý ¾à 20¾ï
¿ÜºÎ BB+ / ÇàÁ¤Ã³ºÐ Ùí
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ Æ÷Àå |
144¾ï 72¾ï
|
35.0 15.0
|
44.0 0.2
|
36.0 2.0
|
21.0 15.0
|
84.0 2.0
|
141.0 19.0
|
220.0 34.2
|
- -
|
- -
|
02 00
|
ÁÖ 8.0¾ï |
181Á 92¹é |
Áö¹æ |
4¾ï8õ
 |
13 |
| 80961 |

°á»ê:Çö±Ý µî
ÀÌÀÍÀ׿©±Ý ¾à 17¾ï
¿ÜºÎ BBO / ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
ÁøÇà°ø»ç:Åä¸ñ 10¾ï,°ÇÃà 16¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
140¾ï 120¾ï 110¾ï
|
- 50.0 -
|
- 51.0 10.0
|
- 50.0 4.0
|
- 50.0 33.0
|
- 18.6 33.0
|
- 118.6 70.0
|
- 219.6 80.0
|
- 10.0 40.0
|
- - -
|
98 20
|
ÁÖ 8.5¾ï |
420Á 273¹é |
Áö¹æ |
10¾ï5õ
 |
17 |
| 58174 |
 
 
ÇàÁ¤Ã³ºÐÙí / °øÁ¦Á¶ÇÕ´ëÃâ ÈÄ ¾çµµ(¿¹»óÀÜ¾× ¾à1.7~1.8¾ï)
¸Å³â ÀÚü°á»ê / 2019³â±âÁØ À׿©±Ý 1.5¾ï
±â¾÷½Å¿ë BBB-µî±Þ(ÀÌÅ©·¡´õºí)-20³â4¿ù¸»±îÁö
Á¶°æÀº Ư·ÊÀû¿ë
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
140¾ï 97¾ï 129¾ï 89¾ï
|
- 0.7 64.2 4.0
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- 0.7 64.2 4.0
|
- - - -
|
- - - -
|
10 10
|
ÁÖ 16.0¾ï |
317Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
196 |
| 78935 |
 
¡Ü24³â¸» À׿©±Ý 20¾ï(´ç±â¼øÀÍ 2728¸¸)
ºÎäºñÀ² 10%, À¯µ¿ºñÀ² 937%
¡ÜÇàÁ¤Ã³ºÐ Ùí ¡Ü¿ÜºÎ½Å¿ë(KCB) BB+( ~26.06.24)
¡Ü±â¼úÀη 3ÀÎ °³Àλç¾÷ÀÚ º¸À¯(Ư°íÁ÷ ¾Æ´Ô),±Þ¿©ÀÌüº¸À¯
¡Ü25³â ÁøÇà°ø»ç ¹«
|
|
Åä°Ç Åä¸ñ °ÇÃà |
132¾ï 100¾ï 103¾ï
|
- 10.8 15.5
|
- 15.3 28.9
|
- 24.8 66.3
|
- 42.0 71.0
|
- 47.0 -
|
- 113.8 137.3
|
- 139.9 181.6
|
- - -
|
- - -
|
09 02
|
ÁÖ 12.0¾ï |
270Á 187¹é |
Áß°ú¼¼ |
7¾ï5õ
 |
466 |