| 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 |
| 81633 |

12¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
À׿©±Ý ¾à 1.2¾ï
ÁøÇà°ø»ç:±Ý¼Ó(3¾ï),Á¶½Ã(3¾ï)-7¿ù Áذø
|
|
±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
|
3.0 - 3.0
|
- - -
|
18 21
|
ÁÖ 3.0¾ï |
106Á 56¹é |
Áö¹æ |
1¾ï3õ2¹é
 |
100 |
| 81756 |

6¿ù °á»ê-Çö±Ýµî ÀÚü°á»ê
2024³â ºÎä 59% À¯µ¿ 265%
2025³â ºÎä 27% À¯µ¿ 268%
½Ã¼³¹°¡æ°ÇÃà Àüȯ/±Ý¼Ó º¸À¯
|
|
°ÇÃà |
7¾ï
|
0.5
|
2.1
|
3.7
|
0.4
|
-
|
4.1
|
6.7
|
-
|
-
|
14 18
|
ÁÖ 4.5¾ï |
110Á ¹Ì´ëÃâ |
Áö¹æ |
2¾ï1õ
 |
103 |
| 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 |
3¾ï8õ
 |
112 |
| 80572 |

2024³â ¿¹±Ý°á»ê
2024³â À׿©±Ý 0.75¾ï
°³Àλç¾÷ÀÚ 2¸í,±Þ¿©ÀÌü³»¿ª êó
°¢¼ÀÎ ´ëÇ¥ÀÚ¸¸-¿¬´ëº¸Áõ ¾ÈµÊ
ÁöºØÆÇ±Ý êó(2020³â) ½ÇÀû 2¾ï
|
|
µµÀå ±Ý¼Ó±¸Á¶ ¼®°ø ½À½Ä¹æ¼ö ½Ç³»°ÇÃà |
12¾ï 12¾ï 12¾ï 12¾ï 9¾ï
|
0.2 2.2 - 1.2 -
|
- 1.6 - 0.4 1.7
|
1.9 - - 3.4 5.4
|
0.4 4.0 - 0.2 0.5
|
3.0 5.7 - 0.2 0.4
|
5.3 9.7 - 3.8 6.3
|
5.5 13.5 - 5.4 8.0
|
- - - - -
|
- - - - -
|
12 12
|
ÁÖ 3.8¾ï |
132Á 55¹é |
Áö¹æ |
1¾ï5õ2¹é
 |
96 |
| 82193 |

ºÐÇҾ絵
°øÁ¦ÀÜ¾× º°µµ
±â¼úÀÚ ¹Ì½Â°è
|
|
Àü±â |
27¾ï
|
16.8
|
14.0
|
9.7
|
7.0
|
3.9
|
20.6
|
51.4
|
-
|
-
|
15 15
|
ÁÖ 2.1¾ï |
200Á 8¹é |
Áö¹æ |
ÇùÀÇ
 |
99 |
| 82137 |

|
Àü±â |
񃧯
|
13.0
|
6.0
|
11.5
|
8.5
|
1.0
|
21.0
|
40.0
|
1.0
|
-
|
15 15
|
ÁÖ 1.5¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
101 |
| 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
 |
102 |
| 83070 |
 
Çö±Ý°á»ê / °á¼Õ 4¾ï
2025³âÃÊ ½ÇÅÂÁ¶»ç Åë°ú
±â¼úÀÚ 3ÀÎ »ç¾÷ÀÚ êó
|
|
°ÇÃà |
50¾ï
|
41.0
|
15.0
|
53.0
|
-
|
-
|
53.0
|
109.0
|
-
|
-
|
17 17
|
ÁÖ 9.2¾ï |
94Á 68¹é |
Áö¹æ |
2¾ï1õ
 |
2 |
| 82907 |

À¯ÇÑȸ»ç
À׿©±Ý °ÅÀǾøÀ½
°øÁ¦ÀÜ¾× Æ÷ÇÔ
|
|
Á¶°æ Á¶°æ½ÄÀç |
񃧯 񃧯
|
2.0 5.0
|
- 1.0
|
23.0 2.0
|
15.0 0.4
|
- -
|
38.0 2.4
|
40.0 8.4
|
- -
|
- -
|
19 97
|
À¯ 8.0¾ï |
219Á 125¹é |
Áö¹æ |
4¾ï2õ
 |
23 |
| 82721 |

ºÐÇҾ絵
°øÁ¦ÀÜ¾× º°µµ
½Åº¸,¼ÒÁø°øº¸ÁõºÎ »óȯ¿¹Á¤
|
|
Àü±â |
񃧯
|
2.6
|
2.3
|
2.8
|
1.3
|
3.7
|
7.8
|
12.7
|
0.0
|
-
|
20 20
|
ÁÖ 1.6¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
40 |
| 82767 |

ºÐÇҾ絵
°øÁ¦ÀÜ¾× º°µµ
2026³â ½ÇÀû:4.5¾ï
|
|
Á¤º¸Åë½Å |
񃧯
|
30.0
|
15.0
|
14.0
|
14.0
|
8.6
|
36.6
|
81.6
|
4.5
|
-
|
12 12
|
ÁÖ 1.5¾ï |
100Á ¹Ì´ëÃâ |
¼öµµ±Ç |
ÇùÀÇ
 |
29 |
| 82766 |

|
Àü±â |
񃧯
|
9.4
|
15.7
|
8.6
|
3.2
|
1.0
|
12.8
|
37.9
|
-
|
-
|
11 11
|
ÁÖ 1.5¾ï |
200Á 10¹é |
¼öµµ±Ç |
ÇùÀÇ
 |
31 |
| 82765 |

|
¼Ò¹æ |
񃧯
|
4.9
|
3.8
|
2.6
|
3.7
|
3.6
|
9.9
|
18.6
|
-
|
-
|
20 20
|
ÁÖ 3.0¾ï |
40Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
28 |
| 82764 |

|
Àü±â |
񃧯
|
1.7
|
3.1
|
4.4
|
3.9
|
-
|
8.3
|
13.1
|
-
|
-
|
20 20
|
ÁÖ 3.0¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
52 |
| 82187 |

12¿ù °á»ê-ÀÚº»±Ý ÀÚü°á»ê
2025³â À׿©±Ý 7300¸¸
ÇàÁ¤Ã³ºÐ Ùí / °øÁ¦Á¶ÇÕ ÇöÀç ¹Ì´ëÃâ,Àܾׯ÷ÇÔ
±â¼úÀÚ 1ÀÎ °³Àλç¾÷ÀÚ êó,±Þ¿©ÀÌü³»¿ª êó
2026³â ÁøÇà°ø»ç:Åä°ø 1.6¾ï(7¿ù Áذø¿¹Á¤)
|
|
Åä°ø Á¶°æ½ÄÀç |
7¾ï 8¾ï
|
- -
|
- -
|
0.5 1.4
|
0.5 1.0
|
0.1 2.9
|
1.1 5.3
|
1.1 5.3
|
- -
|
- -
|
23 23
|
ÁÖ 2.3¾ï |
108Á 40¹é |
Áö¹æ |
8õ1¹é
 |
99 |