| 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 |
| 73768 |
 
2023,2024³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü) À׿©±Ý 1200¸¸
ÇàÁ¤Ã³ºÐ Ùí / °è¾àÈÄ °øÁ¦Á¶ÇÕ ´ëÃ⿹Á¤,BBB
±â¼úÀÎ °³Àλç¾÷ÀÚ À¯, ±Þ¿©ÀÌü ¹«
°øÁ¦Æ¯º°À¶ÀÚ 21,600 000¿ø °¡´É
|
|
öÄÜ ¼®°ø |
7¾ï 7¾ï
|
- -
|
0.1 0.2
|
0.6 1.6
|
0.8 1.2
|
0.5 2.3
|
1.9 5.1
|
2.0 5.3
|
- -
|
- -
|
21 21
|
ÁÖ 2.3¾ï |
108Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
319 |
| 81414 |

2023,2024³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí
°øÁ¦Á¶ÇÕ ´ëÃâÈÄ Àܾ×
2026³â ÀÌ¿ù°ø»ç ¾à 2¾ï
|
|
Åä°ø |
8¾ï
|
-
|
-
|
-
|
-
|
1.0
|
1.0
|
1.0
|
1.5
|
-
|
24 24
|
ÁÖ 1.5¾ï |
53Á ¹Ì´ëÃâ |
Áö¹æ |
6õ5¹é
 |
8 |
| 81382 |

2024,2025³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí
2025³â ÀÚº»±Ý ¿¹Ä¡Áß
°øÁ¦Á¶ÇÕ ´ëÃâÈÄ Àܾׯ÷ÇÔ
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
6¾ï 6¾ï
|
- -
|
- -
|
- -
|
- -
|
1.0 0.3
|
1.0 0.3
|
1.0 0.3
|
1.3 0.3
|
- -
|
24 24
|
ÁÖ 1.6¾ï |
53Á ¹Ì´ëÃâ |
Áö¹æ |
7õ
 |
14 |
| 81381 |

2024,2025³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí
2025³â ÀÚº»±Ý ¿¹Ä¡Áß
°øÁ¦Á¶ÇÕ ´ëÃâÈÄ Àܾׯ÷ÇÔ
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
8¾ï 7¾ï
|
- -
|
- -
|
- -
|
0.8 0.8
|
1.4 0.6
|
2.2 1.4
|
2.2 1.4
|
1.4 0.2
|
- -
|
23 23
|
ÁÖ 1.6¾ï |
53Á ¹Ì´ëÃâ |
Áö¹æ |
7õ5¹é
 |
12 |
| 79616 |

2023,2024³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí / °øÁ¦ BB
|
|
Åä°ø Æ÷Àå |
6¾ï 6¾ï
|
- -
|
- -
|
- -
|
1.7 1.4
|
0.6 2.0
|
2.3 3.4
|
2.3 3.4
|
0.3 -
|
- -
|
22 20
|
ÁÖ 2.3¾ï |
65Á 25¹é |
Áö¹æ |
7õ5¹é
 |
133 |
| 81118 |

6¿ù °á»ê¹ýÀÎ
2025.09¿ù ¸éÇã
ÀÚüÀÚº»À¸·Î ¹ýÀμ³¸³ÇÔ
|
|
°ÇÃà |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25 25
|
ÁÖ 3.5¾ï |
94Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
28 |
| 73310 |

6¿ù °á»ê¹ýÀÎ / ÇàÁ¤Ã³ºÐ Ùí
2024,2025³â °á»ê Çö±Ý 2´Þ(ÀÚü)
°øÁ¦Á¶ÇÕ BBµî±Þ
23³â À׿©±Ý 2.65¾ï
°³Àλç¾÷ÀÚ Ùí
|
|
Æ÷Àå öÄÜ |
5¾ï 7¾ï
|
4.5 4.0
|
2.0 10.0
|
- 5.0
|
0.5 -
|
- 1.0
|
0.5 6.0
|
7.0 20.0
|
0.3 0.9
|
- -
|
08 08
|
ÁÖ 4.0¾ï |
112Á 42¹é |
Áö¹æ |
ÇùÀÇ
 |
322 |
| 79766 |

2023,2024³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí / °øÁ¦ÀÜ¾× Òý
°³Àλç¾÷ÀÚ Ùí
|
|
Åä¸ñ |
15¾ï
|
-
|
1.5
|
-
|
3.0
|
2.5
|
5.5
|
7.0
|
0.7
|
-
|
21 21
|
ÁÖ 5.0¾ï |
131Á 140¹é |
¼öµµ±Ç |
2¾ï4õ
 |
124 |
| 81117 |

6¿ù °á»ê-2024,2025³â °á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí / °øÁ¦ BBB
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ Åä°ø Æ÷Àå |
14¾ï 13¾ï 14¾ï
|
2.0 - 0.6
|
10.0 - 1.6
|
- 0.5 2.0
|
3.0 - 1.0
|
5.0 2.0 1.0
|
8.0 2.5 4.0
|
20.0 2.5 6.2
|
11.0 0.2 0.2
|
- - -
|
13 20
|
ÁÖ 3.1¾ï |
130Á 50¹é |
Áö¹æ |
1¾ï9õ2¹é
 |
27 |
| 81034 |

ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý Ùí(°á¼Õ 1.2¾ï)
±â¼úÀÚ 2ÀÎ »ç¾÷ÀÚ êó
2023³â ½ÇÅÂÁ¶»ç èÇ
Ưº°À¶ÀÚ 1600¸¸
|
|
Æ÷Àå |
8¾ï
|
0.3
|
1.5
|
3.0
|
2.4
|
0.6
|
6.0
|
7.8
|
1.2
|
-
|
20 20
|
ÁÖ 3.0¾ï |
81Á 11¹é |
Áö¹æ |
6õ5¹é
 |
39 |
| 74035 |

|
Á¶°æ Á¶°æ½ÄÀç |
26¾ï 12¾ï
|
7.0 1.6
|
12.0 -
|
22.0 -
|
2.7 0.2
|
2.9 -
|
27.6 0.2
|
46.6 1.8
|
- -
|
- -
|
07 07
|
À¯ - |
188Á 107¹é |
Áö¹æ |
4¾ï3õ
 |
243 |
| 81164 |

¹ÌóºÐ ÀÌÀÍÀ׿©±Ý 8000¸¸
ÀÚȸ»ç º¸À¯
2026³â 2¾ï Áذø
|
|
Åä¸ñ |
16¾ï
|
-
|
0.2
|
1.7
|
6.4
|
2.6
|
10.7
|
10.8
|
2.2
|
-
|
21 21
|
ÁÖ 5.0¾ï |
131Á 140¹é |
Áö¹æ |
2¾ï8õ
 |
23 |
| 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
 |
33 |
| 76658 |

2022³â À׿©±Ý 77õ
½Ã¼³¹°¡æÅä¸ñ Àüȯ
±â¼úÀÚ »ç¾÷ÀÚ êó
ÇöÀç ½ÇÅÂÁ¶»ç ´ë»ó¾Æ´Ô
|
|
Åä¸ñ ±Ý¼Ó±¸Á¶ µµÀå |
28¾ï 24¾ï 24¾ï
|
11.0 1.0 0.7
|
1.0 - 0.2
|
- 1.9 3.2
|
0.4 4.8 1.4
|
1.4 - 1.0
|
1.8 6.7 5.6
|
13.8 7.7 6.5
|
- - -
|
- - -
|
97 97
|
ÁÖ 7.0¾ï |
158Á 66¹é |
Áö¹æ |
2¾ï1õ
 |
263 |
| 80801 |

ºÐÇҾ絵
°è¾àÈÄ ´ëÃ⿹Á¤
Á¶ÇÕÀÜ¾× º°µµ
Åä°Ç º¸À¯
|
|
Àü±â |
10¾ï
|
0.3
|
1.4
|
6.2
|
4.3
|
0.9
|
11.4
|
13.1
|
-
|
-
|
16 16
|
ÁÖ 1.5¾ï |
200Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
37 |