



|
|
 |
|
| 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 |
| 82215 |

ÀÚü°á»ê / ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý 17¾ï,°¡Áö±Þ±Ý ¾à 13.8¾ï
¿ÜºÎ BBB-( ~26.06.11)
26³âÀÌÈÄ ¿¹»ó°ø»ç¾×:Åä¸ñ(390¾ï),°ÇÃà(¾à 1.2¾ï),Á¶°æ(¾à 14¾ï)
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
±âº» ±âº» ±âº» 120¾ï
|
- 65.0 140.0 7.0
|
- 87.0 36.0 10.0
|
- 138.0 50.0 21.0
|
- 140.0 49.0 13.0
|
- 50.0 59.0 6.0
|
- 328.0 158.0 40.0
|
- 480.0 334.0 57.0
|
- 58.0 48.0 3.5
|
- - - -
|
04 06
|
ÁÖ 28.0¾ï |
430Á 360¹é |
Áö¹æ |
43¾ï
 |
64 |
| 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 |
30¾ï
 |
72 |
| 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
 |
67 |
| 81857 |

12¿ù °á»ê-2025³â ÀÚº»±Ý Çö±Ý
±â¼úÀÚ ÀÌ»ó¾øÀ½(»ç¾÷ÀÚ 1¸í êó)
À׿©±Ý ¾à 40¾ï / ¿ÜºÎ BB+ / °øÁ¦ Òý
|
|
Åä°Ç Åä¸ñ °ÇÃà |
21¾ï 60¾ï 210¾ï
|
- 6.0 193.0
|
- 28.0 87.0
|
- 4.0 74.0
|
- 7.0 108.0
|
- 10.0 102.0
|
- 21.0 284.0
|
- 55.0 564.0
|
- 10.0 150.0
|
- - -
|
92 92
|
ÁÖ 15.0¾ï |
560Á 400¹é |
¼öµµ±Ç |
20¾ï
 |
64 |
| 17792 |

|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
105¾ï 95¾ï 60¾ï 105¾ï
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
94 97
|
ÁÖ 19.0¾ï |
571Á 251¹é |
Áö¹æ |
15¾ï4õ
 |
64 |
| 78697 |

¸Å³â °ø»ç¹Ì¼ö±Ý¹× ÃâÀÚ±Ý µî ÀÚü °á»ê
¿ÜºÎ BBB-( ~27.04.16) / 2025³â ±âÁØ À׿©±Ý ¾à 11¾ï
ÇàÁ¤Ã³ºÐ Ùí / Åä¸ñ ¾à 14¾ï 5¿ù Áذø¿¹Á¤ / ±â¼úÀÚ ÀÌ»ó¾øÀ½
2026³â Åä¸ñ(°ü±Þ) 150¾ï(ÁöºÐ 50%-3³â),106¾ï(ÁöºÐ60%-4³â6°³¿ù),130¾ï(ÁöºÐ60%-3³â) ÁøÇàÁß:¾ç¼öÀÚ ½Â°è°¡´É(ÇùÀÇ)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
160¾ï 100¾ï 100¾ï
|
- 38.0 64.0
|
- 70.0 48.0
|
- 85.0 77.0
|
- 57.0 76.0
|
- 53.0 18.0
|
- 195.0 171.0
|
- 303.0 283.0
|
- 30.0 9.0
|
- - -
|
01 04
|
ÁÖ 12.3¾ï |
360Á 279¹é |
Áö¹æ |
15¾ï
 |
64 |
| 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
 |
66 |
| 81516 |

Çö±Ý¹× ÀÚ»ê°á»ê / ÇàÁ¤Ã³ºÐ Ùí
2024³â À׿©±Ý ¾à 19¾ï / °øÁ¦ÀÜ¾× Æ÷ÇÔ
¿ÜºÎ BBO( ~26.05¿ù¸»:³ªÀ̽º)
ÁøÇà°ø»ç:Åä¸ñ 40¾ï,°ÇÃà 29¾ï
°³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
|
|
Åä¸ñ °ÇÃà |
120¾ï 140¾ï
|
28.0 100.0
|
48.0 140.0
|
73.0 72.0
|
20.0 82.0
|
37.0 43.0
|
130.0 197.0
|
206.0 437.0
|
18.0 75.0
|
- -
|
00 01
|
ÁÖ 13.0¾ï |
300Á 217¹é |
Áö¹æ |
13¾ï5õ
 |
64 |
| 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
 |
71 |
| 77181 |
 
¡Ü2024³â ÀÚü°á»ê, À׿©±Ý 9.8¾ï(´ç±â¼Õ½Ç 2.88¾ï)
¡Ü¿ÜºÎ BB-µî±Þ( ~26.04.14)³ªÀ̽º
¡Ü°³Àλç¾÷ÀÚ Ùí, ±Þ¿©ÀÌüÀÌ·Â êó
¡Ü°øÁ¦ÀÜ¾× = 625*1,570,400-620,000,000 = 361,500,000¿ø
¡Ü25³â ÁøÇà°ø»ç ÀüºÎ °ü±Þ : Åä¸ñ 30¾ï+58¾ï, °ÇÃà 18¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
150¾ï 130¾ï 100¾ï
|
- 66.0 -
|
- 78.0 7.0
|
- 60.0 14.0
|
- 79.0 35.0
|
- 61.0 39.0
|
- 200.0 88.0
|
- 344.0 95.0
|
- 30.0 18.0
|
- - -
|
01 01
|
ÁÖ 20.0¾ï |
625Á 349¹é |
Áö¹æ |
13¾ï1õ
 |
67 |
| 82461 |

5µî±Þ / ¿¹±Ý+ÀÚ»ê °á»ê / ÇàÁ¤Ã³ºÐ,¿ÜºÎ½Å¿ë Ùí
À׿©±Ý ¾à 50¾ï / ±â¼úÀÚ ÀÌ»ó¾øÀ½
2025³â ºÎä 16% À¯µ¿ 670%
2026³â °ÇÃà(5.5¾ï Áذø)(6.5¾ï-12¿ù Áذø¿¹Á¤)
ÀÏ¹Ý¹× Àü¹® °øÁ¦Á¶ÇÕ ÀÜ¾× ¾à 4.9¾ï Æ÷ÇÔ
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
300¾ï 80¾ï 300¾ï 95¾ï
|
- 12.9 15.5 -
|
- 25.7 93.8 -
|
- - 85.5 -
|
- 14.0 147.5 5.5
|
- 5.0 142.0 0.5
|
- 19.0 375.0 6.0
|
- 57.5 484.3 6.0
|
- - 50.0 -
|
- - - -
|
94 94
|
ÁÖ 24.0¾ï |
654Á ¹Ì´ëÃâ |
Áö¹æ |
13¾ï
 |
73 |
| 81839 |

¿¬¸»ÀÜ°í ¿¹±Ý / ÇàÁ¤Ã³ºÐ Ùí
2025³â¸» À׿©±Ý ¾à 2¾ï
¹ýÀξçÈ£ / ±â¼úÀÚ ÀÌ»ó¾øÀ½
¿ÜºÎ BB-( ~26.04¿ù) / °ü±Þ 100%
ÁøÇà°ø»ç:°ÇÃà 1°Ç 40¾ï( ~26.05¿ù)+Åä¸ñ 2°Ç 40¾ï( ~26³â¸»)
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
80¾ï 50¾ï 70¾ï 40¾ï
|
- 30.0 30.0 -
|
- 40.0 40.0 -
|
- 30.0 35.0 2.0
|
- 10.0 30.0 -
|
- 10.0 40.0 -
|
- 50.0 105.0 2.0
|
- 120.0 175.0 2.0
|
- 35.0 20.0 1.0
|
- - - -
|
92 95
|
ÁÖ 12.0¾ï |
571Á 408¹é |
Áö¹æ |
12¾ï
 |
65 |
| 16901 |
 
 
2010³â ÁÖ±âÀû½Å°í¿Ï·á
¸Å³â¿¬¸»Çö±Ý
|
|
Åä¸ñ °ÇÃà |
83¾ï 55¾ï
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
01 01
|
ÁÖ 13.0¾ï |
200Á 109¹é |
Áö¹æ |
12¾ï
 |
67 |
| 18394 |
 
 
¼ö¼ö·á º°µµ
±â¾÷½Å¿ëµî±Þ BB0
±â°³ºñ, ½ÅÀεµ ÀÖÀ½
2010³â °á»ê : ºÎäºñÀ² 15% / À¯µ¿ºñÀ² 712%
|
|
Åä°Ç Åä¸ñ °ÇÃà |
110¾ï 100¾ï 90¾ï
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
01 01
|
ÁÖ 13.1¾ï |
¹Ì´ëÃâ |
Áö¹æ |
12¾ï
 |
64 |
| 82635 |
 
¸Å³â ¿¹±Ý+°ø»ç¹Ì¼ö±Ýµî °á»ê / 2025³â ÀÚü°á»ê
±â¼úÀÚ Á¤Áö èÇ( ~26.05¿ù) / °øÁ¦¹Ì´ëÃâ,°è¾àÈÄ ´ëÃ⿹Á¤
¿ÜºÎ BB-(³ªÀ̽º: ~26.06.23),°øÁ¦ BB+
2024³â À׿©±Ý ¾à 27¾ï/2025³â À׿©±Ý ¾à 23¾ï ¿¹»ó(°¡Ä¡Æò°¡ÈÄ ¾çµµ¼¼ ³³ºÎ¿¹Á¤)
Åä¸ñ 2°Ç ¿¬Â÷°ø»ç ñé(15¾ï ~26³â,47¾ï ~27³â)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
175¾ï 110¾ï 140¾ï
|
- 33.0 140.0
|
- 30.0 76.0
|
- 37.0 97.0
|
- 10.0 100.0
|
- 49.0 28.0
|
- 96.0 225.0
|
- 159.0 441.0
|
- 45.0 5.0
|
- - -
|
09 09
|
ÁÖ 8.5¾ï |
321Á 250¹é |
Áö¹æ |
11¾ï5õ
 |
6 |
|