| 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 |
| 80261 |

¿¹±Ý°á»ê(12/25)
À׿©±Ý 3.5¾ï
±â¼úÀÚ 1¸í »ç¾÷ÀÚ º¸À¯
|
|
Á¶°æ½ÄÀç Á¶°æ½Ã¼³ |
7¾ï 7¾ï
|
3.0 1.1
|
- 5.0
|
0.2 2.1
|
- -
|
1.5 -
|
1.7 2.1
|
4.7 8.1
|
- -
|
- -
|
09 09
|
ÁÖ 5.0¾ï |
56Á 10¹é |
Áö¹æ |
6õ2¹é
 |
54 |
| 82180 |

¿¹±Ý°á»ê
À׿©±Ý 1.6¾ï
±â¼úÀÚ ¹®Á¦¾øÀ½
±Þ¿©ÀÌü³»¿ª º¸À¯
|
|
½Ç³»°ÇÃà ±Ý¼Ó±¸Á¶ |
14¾ï 14¾ï
|
- -
|
- -
|
3.1 -
|
1.8 1.9
|
3.4 0.7
|
8.3 2.6
|
8.3 2.6
|
2.7 0.8
|
- -
|
22 22
|
ÁÖ 2.3¾ï |
106Á 19¹é |
Áö¹æ |
1¾ï
 |
56 |
| 81477 |

2025³â ¿¹±Ý+¸ÅÃâä±Ç °á»ê(Á¤»ó)
±â¼úÀÚ ¹®Á¦¾øÀ½
À׿©±Ý ¾à 2.5¾ï
|
|
µµÀå |
15¾ï
|
15.0
|
9.0
|
10.0
|
2.5
|
5.3
|
17.8
|
41.8
|
1.7
|
-
|
18 18
|
ÁÖ 2.0¾ï |
55Á 11¹é |
¼öµµ±Ç |
7õ5¹é
 |
56 |
| 82246 |

¿¹±Ý+¸ÅÃâä±Ç °á»ê
À׿©±Ý 2¾ï
±â¼úÀÚ ¹®Á¦¾øÀ½
|
|
°ÇÃà |
26¾ï
|
0.3
|
10.0
|
22.0
|
5.0
|
5.0
|
32.0
|
42.3
|
2.4
|
-
|
20 20
|
ÁÖ 3.5¾ï |
94Á 100¹é |
Áö¹æ |
2¾ï5õ
 |
53 |
| 82146 |

¿¹±Ý°á»ê
À׿©±Ý 6¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü³»¿ª êó
|
|
Åä¸ñ °ÇÃà |
60¾ï 70¾ï
|
12.7 24.0
|
18.3 10.3
|
1.9 15.5
|
23.9 47.5
|
11.4 31.5
|
37.2 94.5
|
68.2 128.8
|
27.0 0.3
|
- -
|
17 17
|
ÁÖ 6.6¾ï |
171Á 170¹é |
Áö¹æ |
5¾ï7õ
 |
51 |
| 71131 |
 
¡Ü24³â¸» À׿©±Ý ¾à 9.5¾ï, ´ç±â¼øÀÍ 1037¸¸, ½ÇÀÚº»±Ý ¾à11.4¾ï
¡Ü¿ÜºÎ½Å¿ë(³ªÀ̽º) BB-( ~26.05) ¡ÜÇàÁ¤Ã³ºÐ Ùí
¡Ü°øÁ¦ÀÜ¾× = 226*1,567,000-180,750,000 = 173,392,000
¡Ü°øµ¿µµ±Þ 192¾ï ³«Âû(51% ÁöºÐ)-ÇöÀå Æ÷ÇÔ ¸Å°¢°¡´É(ºÎ±ÝÇùÀÇ)
ÃÖ±Ù 35¾ï Ãß°¡³«Âû(Çб³È¯°æ°³¼±)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
90¾ï 85¾ï 51¾ï
|
- 29.8 33.3
|
- 18.7 8.3
|
- 24.5 9.7
|
- 52.8 2.9
|
- 17.0 1.2
|
- 94.3 13.8
|
- 142.8 55.4
|
- - -
|
- - -
|
01 05
|
ÁÖ 12.0¾ï |
226Á 169¹é |
Áß°ú¼¼ |
ÇùÀÇ
 |
57 |
| 79272 |
 
¡Ü¿¹±Ý°á»ê, À׿©±Ý ¾à 10¾ï
¡Ü¿ÜºÎ BBO
¡Ü±â¼úÀÚ 4¸í »ç¾÷ÀÚ êó
¡Ü2026³â ÁøÇà°ø»ç 4¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
75¾ï 65¾ï 65¾ï
|
- 13.0 21.0
|
- 10.0 11.0
|
- 17.0 10.0
|
- 4.0 25.0
|
- 14.0 4.0
|
- 35.0 39.0
|
- 58.0 71.0
|
- 6.0 9.0
|
- - -
|
02 02
|
ÁÖ 12.0¾ï |
225Á 230¹é |
ºñ°ú¹Ð |
5¾ï
 |
58 |
| 82526 |
 
2025³â ºÎä 38% À¯µ¿ 630%
2024,2025³â °á»ê ¹ÞÀ»¾îÀ½(ºÎ½Ç)
2025³â ÀÌÀÍÀ׿©±Ý 1500¸¸
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
°è¾à½Ã Ưº°À¶ÀÚ ½Åû¿¹Á¤
|
|
Åä°ø öÄÜ »óÇϼöµµ ¼®°ø |
10¾ï 10¾ï 10¾ï 10¾ï
|
0.3 1.1 5.3 1.3
|
0.2 0.5 4.0 0.4
|
- - 2.6 0.4
|
0.5 0.1 2.8 1.6
|
0.2 1.1 0.6 0.5
|
0.6 1.2 6.0 2.5
|
1.1 2.8 15.3 4.2
|
- - 1.8 0.2
|
- - - -
|
95 95
|
ÁÖ 5.5¾ï |
172Á 39¹é |
Áö¹æ |
6õ
 |
3 |
| 74119 |
 
12¿ù °á»ê-Çö±Ý¹× ÀÚü°á»ê(25³â ðû)
ÇàÁ¤Ã³ºÐ Ùí / ¿ÜºÎ B+( ~26.04.01)
2024³â ±âÁØ À׿©±Ý ¾à 7.5¾ï(25³â °á»ê½Ã °¨¼Ò)
±â¼úÀÎ »ç¾÷ÀÚ À¯
±â¼úÀÚ 3¸í ½Â°è°¡´É(»ç¾÷ÀÚ Ùí),±Þ¿©ÀÌü êó
|
|
Åä¸ñ |
35¾ï
|
21.0
|
16.0
|
36.0
|
35.0
|
1.0
|
72.0
|
109.0
|
-
|
-
|
01 01
|
ÁÖ 7.1¾ï |
208Á 140¹é |
Áö¹æ |
3¾ï9õ
 |
94 |
| 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
 |
66 |
| 82525 |
 
2024,2025³â Á¤±â¿¹±Ý °á»ê
2024³â ±âÁØ À׿©±Ý ¾à 11.6¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
2025³â ºÎä:1.5% À¯µ¿:¸¸Á¡,À¯µ¿ºÎä Ùí
ÇàÁ¤Ã³ºÐ Ùí / °øÁ¦Á¶ÇÕ º°µµ / ¼®¸éº¸À¯
|
|
ºñ°è |
18¾ï
|
4.8
|
3.2
|
1.1
|
6.5
|
1.2
|
8.8
|
16.8
|
-
|
-
|
99 09
|
ÁÖ 4.0¾ï |
67Á 15¹é |
Áö¹æ |
ÇùÀÇ
 |
2 |
| 81962 |

2024,2025³â Á¤±â¿¹±Ý °á»ê
°øÁ¦Á¶ÇÕ Æ¯º°À¶ÀÚ±Ý ½Åû¿¹Á¤
2024³â À׿©±Ý ¾à 4.7¾ï
±â¼úÀÚ »ç¾÷ÀÚ,±Þ¿©ÀÌü êó
ÇàÁ¤Ã³ºÐ Ùí
|
|
öÄÜ |
12¾ï
|
1.9
|
7.9
|
0.5
|
5.4
|
1.5
|
7.4
|
17.2
|
3.7
|
-
|
20 20
|
ÁÖ 2.0¾ï |
46Á 12¹é |
Áö¹æ |
7õ5¹é
 |
62 |
| 82255 |

ÇàÁ¤Ã³ºÐ Ùí
Çö±Ý°á»ê(º¸Å뿹±Ý)
¹ÌóºÐ À׿©±Ý ¾à 7600¸¸
°¡Áö±Þ±Ý ¾øÀ½ / ÇÑÁ¾¸ñ Ãß°¡ ¿ëÀÌ
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí
|
|
»óÇϼöµµ |
5¾ï
|
2.7
|
10.0
|
0.9
|
-
|
1.6
|
2.5
|
15.2
|
0.5
|
-
|
16 16
|
ÁÖ 3.0¾ï |
56Á ¹Ì´ëÃâ |
Áö¹æ |
7õ8¹é
 |
60 |
| 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
|
1.5
|
-
|
17 17
|
ÁÖ 2.0¾ï |
55Á 11¹é |
Áö¹æ |
8õ5¹é
 |
62 |
| 81934 |

2024³â Á¤±â¿¹±Ý+°ø»ç¹Ì¼ö±Ý °á»ê
2025³â Á¤±â(¿¹Ä¡±Ý) °á»ê
2024³â À׿©±Ý °á¼Õ 1.7¾ï / ÇàÁ¤Ã³ºÐ Ùí
°øÁ¦Á¶ÇÕ Æ¯º°À¶ÀÚ±Ý ¾ç¼öÀڽ°è / ¹«½ÇÀû½Å°í èÇ
±â¼úÀÚ °³Àλç¾÷ÀÚ 1¸í êó,±Þ¿©ÀÌü 6°³¿ù ÀÌü°¡´É
|
|
»óÇϼöµµ |
3¾ï
|
-
|
0.3
|
-
|
1.4
|
0.1
|
1.5
|
1.8
|
-
|
-
|
20 20
|
ÁÖ 3.4¾ï |
43Á 10¹é |
Áö¹æ |
4õ
 |
61 |