



|
|
 |
|
| 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 |
| 79523 |

|
Àü±â |
񃧯
|
-
|
-
|
18.0
|
22.0
|
21.0
|
61.0
|
61.0
|
3.0
|
-
|
22 22
|
ÁÖ 1.5¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
25 |
| 80017 |

|
Àü±â |
񃧯
|
2.0
|
2.5
|
3.5
|
1.5
|
10.5
|
15.5
|
20.0
|
-
|
-
|
14 14
|
ÁÖ 1.5¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
24 |
| 80806 |

¹ýÀÎÀüȯ ¾ç¼öÀںδã
°øÁ¦ÀÜ¾× º°µµ
|
|
Àü±â |
񃧯
|
20.0
|
10.0
|
15.0
|
30.0
|
35.0
|
80.0
|
110.0
|
5.0
|
-
|
18
|
°³ 1.5¾ï |
200Á 12¹é |
Áö¹æ |
ÇùÀÇ
 |
21 |
| 80960 |

|
Àü±â |
񃧯
|
14.0
|
7.0
|
19.0
|
20.0
|
21.0
|
60.0
|
81.0
|
13.0
|
-
|
10 10
|
ÁÖ 1.5¾ï |
200Á 12¹é |
Áö¹æ |
ÇùÀÇ
 |
21 |
| 81314 |

|
Àü±â |
񃧯
|
-
|
-
|
5.0
|
11.0
|
19.0
|
35.0
|
35.0
|
30.0
|
-
|
22 22
|
ÁÖ 1.5¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
21 |
| 81135 |

|
Àü±â |
񃧯
|
3.8
|
7.6
|
1.6
|
1.6
|
8.0
|
11.2
|
22.6
|
1.1
|
-
|
21 21
|
ÁÖ 1.5¾ï |
200Á 14¹é |
¼öµµ±Ç |
ÇùÀÇ
 |
29 |
| 81564 |

|
Àü±â |
񃧯
|
2.5
|
4.5
|
1.0
|
2.5
|
10.5
|
14.0
|
21.0
|
1.0
|
-
|
10 10
|
ÁÖ 1.5¾ï |
200Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
29 |
| 81607 |

|
Àü±â |
񃧯
|
30.0
|
30.0
|
30.0
|
40.0
|
20.0
|
90.0
|
150.0
|
15.0
|
-
|
10 10
|
ÁÖ 1.5¾ï |
200Á 15¹é |
Áö¹æ |
ÇùÀÇ
 |
21 |
| 81689 |

ºÐÇҾ絵
°øÁ¦º°µµ
À׿©±Ý Ùí
|
|
Àü±â |
񃧯
|
0.1
|
1.0
|
3.0
|
2.5
|
4.0
|
9.5
|
10.6
|
1.4
|
-
|
10 10
|
ÁÖ 4.5¾ï |
200Á 17¹é |
Áö¹æ |
ÇùÀÇ
 |
31 |
| 81744 |

|
Àü±â |
񃧯
|
-
|
-
|
5.0
|
5.0
|
6.0
|
16.0
|
16.0
|
5.0
|
-
|
22 22
|
ÁÖ 1.5¾ï |
200Á 43¹é |
Áö¹æ |
ÇùÀÇ
 |
17 |
| 80264 |

12¿ù °á»ê-ÀÚüÀÚ»ê °á»ê(~26.02¿ù¸» ðû)
2024³â À׿©±Ý ¾à 800¸¸
±â¼úÀÚ °³Àλç¾÷ÀÚ êó,±Þ¿©ÀÌü Ùí
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí / °øÁ¦ÀÜ¾× Òý
2025³â Áذø½ÇÀû-¼®°ø ¾à 0.5¾ï
|
|
¼®°ø »óÇϼöµµ |
5¾ï 5¾ï
|
0.4 0.3
|
0.3 0.2
|
0.9 0.1
|
0.4 -
|
0.8 -
|
2.1 0.1
|
2.7 0.5
|
0.5 -
|
- -
|
18 19
|
ÁÖ 4.1¾ï |
110Á 41¹é |
Áö¹æ |
7õ
 |
18 |
| 80097 |
 
 
*2024³â¸» Á¤±â¿¹±Ý °á»ê, °á¼Õ±Ý 7513¸¸, ºÎä Á¦·Î
*2025³â¸» ÀÚº»±Ý »ó½Ã¸ÂÃã(»ó½Ã Àμö°¡´É), °á¼Õ±Ý 1.05¾ï, ºÎä Á¦·Î
*°øÁ¦ÀÜ¾× = 113*951,294-69,290,000-22,600,000 = 15,606,000 ¿ø
*±â¼úÀη °³Àλç¾÷ÀÚ ¹«, ±Þ¿©ÀÌü À¯, ´ëÇ¥ÀÚ(±â¼úÀÎ) »ç¾÷ÀÚ(ȸ°è»ç¹«½Ç) º¸À¯
*2025³â¿¡ ±â¼úÀ롂 ½ÇÅÂÁ¶»ç ¿Ï·á(Åë°ú)
*½Ã¼³¹°¡æÅä¸ñ Àüȯ *°øÁ¦Á¶ÇÕ Æ¯º°À¶ÀÚ ½Åû¿¹Á¤
|
|
Åä¸ñ |
10¾ï
|
5.0
|
-
|
1.1
|
0.4
|
0.6
|
2.1
|
7.1
|
1.5
|
-
|
07 07
|
ÁÖ 5.1¾ï |
113Á 16¹é |
Áö¹æ |
ÇùÀÇ
 |
63 |
| 76923 |

12¿ù °á»ê-Àû±Ý+ÃâÀÚ±Ý °á»ê
2025³â Á¤±âÀû±Ý 3.5¾ï °á»ê(12.20~ )
ÇàÁ¤Ã³ºÐ Ùí / °æ¿µºñÀ² ¸¸Á¡
2024³â À׿©±Ý ¾à 1.57¾ï
½ÇÀû °ü±Þ°ø»ç 90%
|
|
Åä°ø ¼®°ø öÄÜ |
16¾ï 16¾ï 16¾ï
|
0.5 1.3 1.2
|
0.9 1.0 0.4
|
0.6 0.7 1.0
|
0.9 2.1 0.7
|
2.1 0.8 0.8
|
3.5 3.6 2.5
|
4.9 5.9 4.1
|
0.4 0.7 -
|
- - -
|
13 13
|
ÁÖ 4.5¾ï |
132Á 55¹é |
Áö¹æ |
1¾ï1õ7¹é
 |
18 |
| 81533 |

12¿ù °á»ê-¸Å³â ÀÚü°á»ê(ÀÚº»±Ý »ó½Ãº¸À¯)
°æ¿µºñÀ² ¸¸Á¡ / ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
2025³â °á»ê½Ã À׿©±Ý ¾à 1.5~1.7¾ï ¿¹Á¤
2024³â À׿©±Ý ¾à 3.3¾ï / °øÁ¦ BBB
±â¼úÀÚ °³Àλç¾÷ÀÚ,±Þ¿©ÀÌü³»¿ª êó
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
6¾ï 6¾ï
|
1.9 -
|
3.8 -
|
1.3 0.2
|
0.5 0.2
|
0.3 0.6
|
2.0 1.0
|
7.6 1.0
|
0.3 -
|
- -
|
14 14
|
ÁÖ 2.0¾ï |
56Á 22¹é |
Áö¹æ |
6õ8¹é
 |
31 |
| 81167 |

12¿ù °á»ê-2024³â ºÎÀû°Ý
2025³â ÄÁ¼³ÆÃ°á»ê(ºÎÀû°Ý)
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
2024³â À׿©±Ý ¾à 1.2¾ï / °øÁ¦ÀÜ¾× Æ÷ÇÔ
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí(ÀÌü³»¿ª ºÒ±ÔÄ¢)
|
|
±â°è¼³ºñ |
10¾ï
|
5.6
|
7.2
|
9.5
|
8.9
|
5.0
|
23.4
|
36.2
|
0.8
|
-
|
14 16
|
ÁÖ 2.0¾ï |
47Á 34¹é |
Áö¹æ |
7õ5¹é
 |
23 |
|