



|
|
 |
|
| 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 |
| 75771 |
 
 
¡ÜÀÚº»±ÝºÎÁ· ¿µ¾÷Á¤Áö 26³â1¿ùÁß¼ø~4¿ù¸» ¡ÜºÎÁ¤´çÀçÁ¦ Ùí
¡Ü2025³â À׿©±Ý ¾à 42¾ï, ¾çµµ½ÃÁ¡ À׿©±Ý 10¾ï ¿¹»ó, ¹è´ç ¹× Áֽįò°¡¿¹Á¤
¡Ü¿ÜºÎ BBB0(~26.06) ¡Ü°øÁ¦µî±ÞCC
¡ÜÁøÇà°ø»ç 1358¾ï(°ø»ç±Ý¾×ÀÇ 1%¸¦ ±Þ¿©·Î Áö±Þ)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
490¾ï 180¾ï 420¾ï
|
- 55.4 87.4
|
- 28.7 295.9
|
- 73.3 395.3
|
- 92.3 448.0
|
- 90.0 410.0
|
- 255.6 1,253.3
|
- 339.7 1,636.6
|
- 45.0 18.0
|
- - -
|
00 00
|
ÁÖ 12.0¾ï |
255Á 300¹é |
ºñ°ú¹Ð |
25¾ï
 |
50 |
| 81778 |

¿Ü°¨¹ýÀÎ,°ü°ø»ç 70¾ï( ~26.05¿ù Áذø:ÁøÇà 50%),¿ÜºÎ BBBO
150¾ï °è¾à,418¾ï °è¾à,290 °è¾à(Âø°ø°è Á¦Ãâ,2¿ù°æ °ø»ç½ÃÀÛ),500¾ï °è¾à¿¹Á¤
2022³â ÀÚº»±Ý¶§¹®¿¡ 26.01.15~04.30ÀϱîÁö Á¤Áö
ºñÀ²¹Ì´Þ / ¾çµµÃø °ø»ç¼öÁֽà 100¾ï´ç ¿¬ºÀ 0.1% ¿øÇÔ
|
|
Åä°Ç Åä¸ñ °ÇÃà |
400¾ï ±âº» ±âº»
|
- 130.0 350.0
|
- 28.0 290.0
|
- 70.0 390.0
|
- 80.0 440.0
|
- 94.0 410.0
|
- 244.0 1,240.0
|
- 402.0 1,880.0
|
- - -
|
- - -
|
00 00
|
ÁÖ 12.0¾ï |
255Á 305¹é |
Áö¹æ |
25¾ï
 |
41 |
| 80952 |

*¿¬¸»Àܰí Çö±Ý¹× ÀÚüÀÚ»ê, À׿©±Ý ¾à 47¾ï
*ÇàÁ¤Ã³ºÐ Ùí *±â¾÷ A- *ºÎµ¿»ê°³¹ß¾÷ µî·Ï
*ÁøÇàÁß°ø»ç: °øµ¿µµ±Þ ÇÏõ°ø»ç(ÁöºÐ 120¾ï, 5³â°£, º°µµÇùÀÇ)
*öµµ°ø»ç 120¾ï ÁöºÐ(10% ÁöºÐ)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
330¾ï ±âº» ±âº»
|
- - 100.0
|
- - 100.0
|
- 10.0 60.0
|
- 70.0 200.0
|
- 75.0 180.0
|
- 155.0 440.0
|
- 155.0 640.0
|
- 50.0 100.0
|
- - -
|
18 03
|
ÁÖ 8.5¾ï |
200Á 160¹é |
Áö¹æ |
30¾ï
 |
43 |
| 81274 |

¿¬¸»ÀÜ°í ¿¹±Ý
ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý ¾à 25¾ï
BBB-µî±Þ
24³â ¼øÀÍ 2.9¾ï 23³â ¼øÀÍ 3.6¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
310¾ï 260¾ï 220¾ï 130¾ï
|
- 49.0 153.0 6.0
|
- 84.0 23.0 13.0
|
- 118.0 64.0 11.0
|
- 137.0 40.0 5.0
|
- 70.0 70.0 7.0
|
- 325.0 174.0 23.0
|
- 458.0 350.0 42.0
|
- 100.0 7.0 7.0
|
- - - -
|
03 03
|
ÁÖ 28.0¾ï |
430Á 370¹é |
Áö¹æ |
ÇùÀÇ
 |
45 |
| 81805 |

¿ÜºÎ BB+( ~26.06¿ù)
À׿©±Ý 16¾ï(24³â 43¾ï-17¾ï(25³â 17¾ï ¼Õ½Ç)=26¾ï-10¾ï(¾çµµ½Ã ÅðÁ÷±Þ¿©µî))=16¾ï
ÁøÇà°ø»ç:Åä¸ñ(3°Ç) 60¾ï( ~26,27³âÁذø),°ÇÃà 36¾ï( ~27.03¿ù Áذø)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
300¾ï ±âº» ±âº»
|
- 100.0 100.0
|
- 110.0 80.0
|
- 130.0 70.0
|
- 140.0 50.0
|
- 80.0 110.0
|
- 350.0 230.0
|
- 560.0 410.0
|
- 50.0 4.0
|
- - -
|
00 00
|
ÁÖ 12.0¾ï |
700Á 469¹é |
Áö¹æ |
ÇùÀÇ
 |
41 |
| 82100 |

ºÐÇҾ絵 / °øÁ¦º°µµ
ÇàÁ¤Ã³ºÐ Ùí
2026³â ½ÇÀû¿¹»ó 50.6¾ï
|
|
Àü±â |
268¾ï
|
0.2
|
4.5
|
29.0
|
92.9
|
46.6
|
168.5
|
173.2
|
3.4
|
-
|
14 20
|
ÁÖ 1.5¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
41 |
| 81697 |

12¿ù °á»ê-2024,2025³â °á»ê ºÎ½Ç
2024³â ±âÁØ À׿©±Ý Ùí,°á¼Õ
|
|
öÄÜ |
240¾ï
|
130.0
|
170.0
|
390.0
|
460.0
|
210.0
|
1,060.0
|
1,360.0
|
60.0
|
-
|
16 16
|
ÁÖ 2.8¾ï |
818Á 770¹é |
Áö¹æ |
ÇùÀÇ
 |
42 |
| 81104 |
 
 
*24³â¸» À׿©±Ý ¾à 22¾ï *ÇàÁ¤Ã³ºÐ ¹«
*ÀÚº»±Ý, ±â¼úÀÚ Á¤»ó
*¿ÜºÎ½Å¿ë BBB-( ~26.06.09)
*26³âÀ¸·Î ÀÌ¿ù°ø»ç Åä¸ñ 190¾ï(°ü±Þ)
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
240¾ï 210¾ï 110¾ï 75¾ï
|
- 27.0 57.0 5.0
|
- 55.0 45.0 14.0
|
- 81.0 31.0 -
|
- 116.0 35.0 14.0
|
- 120.0 27.0 9.0
|
- 317.0 93.0 23.0
|
- 399.0 195.0 42.0
|
- 97.0 - 14.0
|
- 192.0 - -
|
04 04
|
ÁÖ 28.0¾ï |
387Á 300¹é |
Áö¹æ |
ÇùÀÇ
 |
42 |
| 80905 |
 
*¸Å³â ÀÚüÀÚ»ê °á»ê, 24³â¸» À׿©±Ý 57¾ï(ÁÖ½Ä ÀçÆò°¡ ¾ÈÇÔ) --> ¾çµµ½Ã 30¾ï ¿¹»ó
*¿ÜºÎ BB+( ~26.03¿ù SCI) *ÇàÁ¤Ã³ºÐ Ùí
*25³â ¿Ï·á °ø»ç 26¾ï
*ÁøÇà°ø»ç ¨ç60¾ï,°ü±Þ,12¿ù ¿Ï·á¿¹Á¤ ¨è70¾ï,Çб³ ½ÅÃà, ¾ç¼öÀÚ°ø»ç ÁøÇà½Ã ºÎ±Ý 10%
*ºÎµ¿»ê 37¾ï(´ãº¸´ëÃâ 20¾ï)À» º°µµ·Î µ¿½Ã¿¡ ¾çµµÁ¶°Ç
|
|
°ÇÃà |
232¾ï
|
140.0
|
220.0
|
340.0
|
190.0
|
80.0
|
610.0
|
970.0
|
97.0
|
-
|
18 18
|
ÁÖ 6.5¾ï |
230Á 210¹é |
Áö¹æ |
3¾ï
 |
44 |
| 81276 |

682Á ÀÜ¾× 3.6¾ï
¿¬¸»ÀÜ°í ¿¹±Ý
ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý ¾à 14¾ï
¿ÜºÎ BBB-
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ Åä°ø |
200¾ï 160¾ï 170¾ï ±âº» 45¾ï
|
- - 58.0 - 10.0
|
- - 16.0 - 21.0
|
- 7.0 8.0 - 13.0
|
- 28.0 53.0 16.0 4.0
|
- 33.0 47.0 0.7 3.0
|
- 68.0 108.0 16.7 20.0
|
- 68.0 182.0 16.7 51.0
|
- 10.0 4.0 - -
|
- - - - -
|
01 01
|
ÁÖ 22.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
42 |
| 78053 |
 
*24³â¸» : À׿©±Ý 6.23¾ï, ºÎäºñÀ² 35%, À¯µ¿ºñÀ² 291%
*¿ÜºÎ BBOµî±Þ
*°øÁ¦ÀÜ¾× = 621*1,570,400-585,000,000 = 390,218,000¿ø
*Åä¸ñ°ø»ç 25³â ±â¼º 31¾ï, 26³â 80¾ï(~26.8)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
193¾ï 130¾ï 145¾ï
|
- 40.0 77.0
|
- 59.0 81.0
|
- 107.0 2.0
|
- 45.0 121.0
|
- 36.0 66.0
|
- 188.0 189.0
|
- 287.0 347.0
|
- 31.0 -
|
- 80.0 -
|
82 94
|
ÁÖ 26.0¾ï |
621Á 390¹é |
¼öµµ±Ç |
13¾ï4õ
 |
46 |
| 81459 |

2025³â ¿¹±Ý µî(»ó½ÃÃæÁ·)
2024³â¸» À׿©±Ý 30¾ï
(24³â 6¾ï,23³â 6¾ï ¼øÀÌÀÍ)
ÁøÇà°ø»ç Á¶±Ý
¿ÜºÎ BB+( ~26.05.29)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
190¾ï 130¾ï 170¾ï
|
- 26.0 65.0
|
- 35.0 90.0
|
- 29.0 96.0
|
- 32.0 33.0
|
- 15.0 40.0
|
- 76.0 169.0
|
- 137.0 324.0
|
- 18.0 26.0
|
- - -
|
05 10
|
ÁÖ 10.2¾ï |
284Á 345¹é |
Áö¹æ |
15¾ï
 |
42 |
| 64295 |
 
 
2020³â¸»±âÁØÀ׿©±Ý 34¾ï
ÇàÁ¤Ã³ºÐ¾øÀ½ / °øÁ¦µî±Þ BB
|
|
Åä°Ç Åä¸ñ °ÇÃà |
190¾ï 60¾ï 190¾ï
|
- - 17.0
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - 17.0
|
- - -
|
- - -
|
04 09
|
ÁÖ 12.3¾ï |
287Á 178¹é |
Áö¹æ |
ÇùÀÇ
 |
41 |
| 25759 |
 
 
Çù·Â¾÷ü ´ë´Ù¼öµî·Ï(20°³¾÷üÀÌ»ó)
11³â ÁÖ±âÀû½Å°í¿Ï·á
ºÎäºñÀ² ³ôÀ½
|
|
¼®°ø |
186¾ï
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
02 02
|
ÁÖ 3.5¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
41 |
| 81520 |

Çö±Ý¹× ¸ÅÃâä±Ç
ÀÌÀÍÀ׿©±Ý 6.5¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü ÇÔ
¿ÜºÎ BB( ~2026.5),.°øÁ¦ B
ÁøÇàÁßÀΰø»ç:Åä¸ñ 70¾ï,°ÇÃà 6¾ï ÀÖÀ½
|
|
Åä°Ç Åä¸ñ °ÇÃà |
180¾ï 120¾ï 130¾ï
|
- 40.0 77.0
|
- 58.0 80.0
|
- 107.0 4.0
|
- 45.0 10.0
|
- 36.0 66.0
|
- 188.0 80.0
|
- 286.0 237.0
|
- 40.0 4.0
|
- - -
|
94 94
|
ÁÖ 26.0¾ï |
621Á 389¹é |
¼öµµ±Ç |
14¾ï
 |
42 |
|