| 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 |
| 80624 |

9¿ù °á»ê-2024³â ÀÚüÀÚ»ê¹× Çö±Ý°á»ê
ÇàÁ¤Ã³ºÐ Ùí / À׿©±Ý 0.5¾ï
½À½Ä(5³â ÇÕ 2.2¾ï) ½Ç³»,öÄÜ(5³â ÇÕ 12¾ï) ¸éÇã êó
|
|
Åä°ø Æ÷Àå º¸¸µ µµÀå ¼®°ø |
14¾ï 14¾ï 14¾ï 14¾ï 14¾ï
|
- - - 0.6 -
|
- - - 0.3 0.1
|
- - - 0.4 1.8
|
- - - - 3.2
|
0.7 0.5 - 2.5 1.0
|
0.7 0.5 - 2.9 6.0
|
0.7 0.5 - 3.8 6.1
|
- 0.2 0.8 - 1.2
|
- - - - -
|
19 19
|
ÁÖ 5.5¾ï |
172Á 43¹é |
Áö¹æ |
ÇùÀÇ
 |
32 |
| 80861 |

2024,2025³â ºÎ½Ç°á»ê
À׿©±Ý 0.3¾ï
ÇàÁ¤Ã³ºÐ Ùí
|
|
Åä°ø öÄÜ |
4¾ï 8¾ï
|
- 4.0
|
- 2.8
|
- 2.0
|
- 0.3
|
- 6.0
|
- 8.3
|
- 15.1
|
- -
|
- -
|
11 11
|
ÁÖ 3.2¾ï |
86Á 19¹é |
Áö¹æ |
6õ1¹é
 |
30 |
| 81208 |

¸Å³â Çö±Ý¹× ÀÓÂ÷º¸Áõ±Ýµî ÀÚü°á»ê
ÀÌÀÍÀ׿©±Ý ¾à°£
ÀÚº»±Ý¹× ±â¼úÀη Ư·ÊÀû¿ë
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
°øÁ¦Á¶ÇÕ ¹Ì´ëÃâ Àܾׯ÷ÇÔ(¾à 8180¸¸-26.07¿ù À¶ÀÚ°¡´É)
|
|
½Ç³»°ÇÃà µµÀå |
8¾ï 10¾ï
|
- -
|
- -
|
- -
|
- -
|
0.4 2.0
|
0.4 2.0
|
0.4 2.0
|
- 0.2
|
- -
|
24 24
|
ÁÖ 2.3¾ï |
86Á ¹Ì´ëÃâ |
Áö¹æ |
1¾ï1õ2¹é
 |
28 |
| 81209 |

½Ç³»°ÇÃà ÀÚº»±Ý ¿µ¾÷Á¤Áö èÇ
À׿©±Ý Ùí / °æ¿µºñÀ² ¹Ì´Þ
±â¼úÀÚ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
2024,2025³â ÀÚüÀÚ»ê °á»ê
|
|
½Ç³»°ÇÃà µµÀå |
7¾ï 8¾ï
|
- -
|
- -
|
- -
|
- 3.2
|
1.1 1.9
|
1.1 5.1
|
1.1 5.1
|
1.0 0.3
|
- -
|
23 24
|
ÁÖ 2.3¾ï |
86Á 53¹é |
Áö¹æ |
8õ9¹é
 |
37 |
| 81210 |

2024³â Çö±Ý¹× ÃâÀڱݵî ÀÚü°á»ê
ÀÌÀÍÀ׿©±Ý 0.3¾ï
ÀÚº»±Ý¹× ±â¼úÀη Ư·ÊÀû¿ë
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
°øÁ¦Á¶ÇÕ ¹Ì´ëÃâ Àܾׯ÷ÇÔ(¾à 1¾ï80¸¸-26.02¿ù ÀϺΠÀ¶ÀÚ°¡´É)
|
|
½Ç³»°ÇÃà µµÀå |
±âº» 7¾ï
|
- -
|
- -
|
- -
|
- -
|
- 1.5
|
- 1.5
|
- 1.5
|
- 0.4
|
- -
|
24 24
|
ÁÖ 2.3¾ï |
106Á ¹Ì´ëÃâ |
Áö¹æ |
1¾ï2õ2¹é
 |
31 |
| 80208 |

6¿ù °á»ê-2025³â Çö±Ý+¸ÅÃâ+°øÁ¦+»ç¹«½Ç(4¾ï ¿¹Ä¡ èÇ)
2025³â À׿©±Ý ¾à 10.1¾ï
¿ÜºÎ B+ / ÇàÁ¤Ã³ºÐ,°ø»ç Ùí
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü ÅëÀå
2025³â °ø»ç:°ÇÃà(12¾ï) ~26.05¿ù Áذø
|
|
Åä¸ñ °ÇÃà |
40¾ï 58¾ï
|
11.7 1.8
|
7.1 13.9
|
- 56.6
|
0.5 25.8
|
- 12.6
|
0.5 95.0
|
19.3 110.7
|
- 12.0
|
- -
|
78 78
|
ÁÖ 6.8¾ï |
200Á 163¹é |
Áö¹æ |
3¾ï7õ
 |
44 |
| 81534 |

2024,2025³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí / À׿©±Ý ¾à 6¾ï / ¿ÜºÎ½Å¿ë BB-
±â¼úÀÎÁß °³Àλç¾÷ÀÚ 2¸í(±Þ¿©ÀÌü ÂïÀ»¿¹Á¤)
|
|
°ÇÃà |
48¾ï
|
-
|
-
|
41.0
|
61.0
|
8.0
|
110.0
|
110.0
|
9.5
|
-
|
22 22
|
ÁÖ 3.6¾ï |
94Á 98¹é |
Áö¹æ |
ÇùÀÇ
 |
38 |
| 81811 |

2025³â ÀÚüÀÚ»ê °á»ê(ÀÓÂ÷º¸Áõ±Ý µî)
ÇàÁ¤Ã³ºÐ Ùí / À׿©±Ý 2¾ï
±â¼úÀÚ »ç¾÷ÀÚ 1¸í,±Þ¿©ÀÌü êó
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ |
36¾ï
|
4.0
|
5.0
|
3.0
|
20.0
|
15.0
|
38.0
|
47.0
|
29.0
|
-
|
99 21
|
ÁÖ 5.8¾ï |
160Á 60¹é |
Áö¹æ |
4¾ï6õ
 |
10 |
| 80835 |

2024,2025³â Á¤±â¿¹±Ý °á»ê
2024³â ±âÁØ À׿©±Ý 14.5¾ï
ÇàÁ¤Ã³ºÐ Ùí
°øÁ¦Á¶ÇÕ º°µµ
|
|
»óÇϼöµµ |
20¾ï
|
6.8
|
5.8
|
4.0
|
3.5
|
4.7
|
12.2
|
24.8
|
1.3
|
-
|
11 12
|
ÁÖ 2.0¾ï |
56Á 16¹é |
Áö¹æ |
ÇùÀÇ
 |
35 |
| 81859 |

2024³â °ø»ç¹Ì¼ö±Ý °á»ê(ºÎ½Ç) ÇöÀç ½ÇÅÂÁ¶»ç ¾øÀ½
2025³â Á¤±â¿¹±Ý °á»ê / ÇàÁ¤Ã³ºÐ Ùí
2024³â ±âÁØ À׿©±Ý 1.4¾ï / °øÁ¦Á¶ÇÕ ´ëÃâÈÄ Àܾׯ÷ÇÔ
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
ºñ°è±¸Á¶¹°ÇØÃ¼ ¹ýÀκ¸À¯ ¿¬´ëº¸Áõ °¡´É
|
|
ºñ°è |
12¾ï
|
2.0
|
5.5
|
4.9
|
9.7
|
1.7
|
16.3
|
23.8
|
0.9
|
-
|
17 17
|
ÁÖ 2.0¾ï |
55Á 11¹é |
Áö¹æ |
9õ5¹é
 |
2 |
| 79595 |

2024³â Á¤±â¿¹±Ý °á»ê
À׿©±Ý ¾à 3.4¾ï /ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
25³â Åä¸ñ °ü±Þ(17¾ï)°ø»ç ÁøÇàÁß(26³â Áذø)
°Ç¼³»ç ´Ù¼öº¸À¯
|
|
Åä¸ñ |
40¾ï
|
11.5
|
14.0
|
8.1
|
14.3
|
12.8
|
35.2
|
60.7
|
17.0
|
-
|
11 12
|
ÁÖ 8.8¾ï |
131Á 102¹é |
Áö¹æ |
4¾ï5õ
 |
15 |
| 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
 |
87 |
| 81624 |

2025.09¿ù Á¤±â¿¹±Ý °á»ê
2025³â À׿©±Ý 4000¸¸
ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ »ç¾÷ÀÚ,±Þ¿©ÀÌü êó
|
|
Åä¸ñ öÄÜ |
10¾ï 10¾ï
|
2.5 2.8
|
3.3 0.6
|
2.3 1.8
|
1.2 2.2
|
3.3 2.1
|
6.8 6.1
|
12.6 9.5
|
4.2 1.1
|
- -
|
98 98
|
ÁÖ 2.8¾ï |
109Á 24¹é |
Áö¹æ |
1¾ï6õ2¹é
 |
40 |
| 81510 |

2025³â Á¤±â¿¹±Ý(¿¹Ä¡Áß)+ÀÓÂ÷º¸Áõ±Ý °á»ê
À׿©±Ý,ÇàÁ¤Ã³ºÐ Ùí / ÀϹݰǼ³»ç º¸À¯
µµÀå°ø»ç¾÷(±â¼úÀÚ ¹Ì´Þ Á¤Áö¿¹»ó,¹Ý³³¿¹Á¤)
±â¼úÀÚ »ç¾÷ÀÚ 3¸í êó,±Þ¿©ÀÌü êó
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ µµÀå ¼®°ø |
8¾ï 8¾ï 8¾ï
|
0.7 - 1.8
|
7.2 - 0.2
|
- - -
|
2.7 - 1.5
|
1.0 - 0.3
|
3.7 - 1.8
|
11.6 - 3.8
|
3.2 0.8 0.2
|
- - -
|
01 01
|
ÁÖ 4.0¾ï |
110Á 49¹é |
Áö¹æ |
1¾ï6õ2¹é
 |
39 |
| 80912 |

153Á ÀÜ¾× 3030¸¸
2024³â Á¤±â¿¹±Ý °á»ê / 2025³â Á¤±â¿¹±Ý ¿¹Ä¡Áß
2024³â À׿©±Ý 6.2¾ï / ÇàÁ¤Ã³ºÐ Ùí
°³Àλç¾÷ÀÚ,±Þ¿©ÀÌü êó
¿ÜºÎ BB- / °øÁ¦Á¶ÇÕ Æ¯º°À¶ÀÚ ½Åû¿¹Á¤
|
|
Åä¸ñ ±Ý¼Ó±¸Á¶ |
18¾ï 21¾ï
|
4.7 6.9
|
21.0 13.0
|
10.6 3.0
|
9.6 11.7
|
3.8 4.8
|
24.0 19.5
|
49.7 39.4
|
3.4 -
|
- -
|
02 02
|
ÁÖ 6.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
4¾ï3õ
 |
25 |