| 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 |
| 25759 |
 
 
Çù·Â¾÷ü ´ë´Ù¼öµî·Ï(20°³¾÷üÀÌ»ó)
11³â ÁÖ±âÀû½Å°í¿Ï·á
ºÎäºñÀ² ³ôÀ½
|
|
¼®°ø |
186¾ï
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
02 02
|
ÁÖ 3.5¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
216 |
| 81520 |
 
Çö±Ý¹× ¸ÅÃâä±Ç
ÀÌÀÍÀ׿©±Ý 6.5¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü ÇÔ
¿ÜºÎ BB( ~2026.5),.°øÁ¦ B
ÁøÇàÁßÀΰø»ç:Åä¸ñ 70¾ï,°ÇÃà 6¾ï ÀÖÀ½
|
|
Åä°Ç Åä¸ñ °ÇÃà |
180¾ï 120¾ï 130¾ï
|
- 40.0 77.0
|
- 58.0 80.0
|
- 107.0 4.0
|
- 45.0 10.0
|
- 36.0 66.0
|
- 188.0 80.0
|
- 286.0 237.0
|
- 28.0 4.0
|
- - -
|
94 94
|
ÁÖ 26.0¾ï |
621Á 389¹é |
¼öµµ±Ç |
14¾ï
 |
3 |
| 80232 |

À׿©±Ý 20¾ï
6µî±Þ
25³â ÁøÇà 60¾ï
¿ÜºÎ BB+
|
|
Åä°Ç Åä¸ñ °ÇÃà |
175¾ï 140¾ï 140¾ï
|
- 40.0 27.0
|
- 50.0 30.0
|
- 30.0 60.0
|
- 45.0 40.0
|
- 38.0 27.0
|
- 113.0 127.0
|
- 203.0 184.0
|
- - -
|
- - -
|
02 02
|
ÁÖ 13.0¾ï |
250Á 120¹é |
Áö¹æ |
13¾ï
 |
77 |
| 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
 |
190 |
| 78697 |

¸Å³â °ø»ç¹Ì¼ö±Ý¹× ÃâÀÚ±Ý µî ÀÚü °á»ê
¿ÜºÎ BBB-µî±Þ / 2024³â ±âÁØ À׿©±Ý ¾à 25¾ï
ÇàÁ¤Ã³ºÐ Ùí
|
|
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 283¹é |
Áö¹æ |
14¾ï
 |
303 |
| 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
 |
67 |
| 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
 |
277 |
| 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*1,570,400-620,000,000 = 361,500,000¿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
 |
373 |
| 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
 |
36 |
| 65563 |
 
*Á÷Á¢½Ã°ø°èȹ¼ ¹ÌÅ뺸 °úÅ·á 40¸¸(23.12)
*24³â¸» À׿©±Ý 14¾ï
*¿ÜºÎ BB-µî±Þ *25³â ÁøÇà°ø»ç ¹«
*±â¼úÀÎ ÀÌ»ó¹«
|
|
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
|
- - -
|
- - -
|
02 05
|
ÁÖ 13.5¾ï |
260Á 150¹é |
ºñ°ú¹Ð |
10¾ï
 |
350 |
| 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
 |
200 |
| 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
 |
20 |
| 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
 |
173 |
| 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
 |
20 |
| 81524 |
 
¸Å³â Çö±Ý ¹× °ø»ç¹Ì¼ö±Ý µî ÀÚüÀÚ»ê
2024³â ±âÁØ À׿©±Ý ¾à 34¾ï
¿ÜºÎ½Å¿ë BB+. HUG ½Å¿ë A-.
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí(½ÇÁ¦±Ù¹«),±Þ¿©ÀÌü Á¤»ó
|
|
°ÇÃà |
140¾ï
|
53.0
|
70.0
|
38.0
|
77.0
|
94.0
|
209.0
|
332.0
|
70.0
|
-
|
09 09
|
ÁÖ 7.5¾ï |
230Á 160¹é |
Áö¹æ |
ÇùÀÇ
 |
2 |