| 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 |
| 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 413¹é |
Áö¹æ |
12¾ï5õ
 |
32 |
| 81892 |

¿¬¸»ÀÜ°í ¿¹±Ý¹× °ø»ç¹Ì¼ö±Ý
ÇàÁ¤Ã³ºÐ Ùí / ±â¼úÀÚ ÀÌ»ó¾øÀ½
2024³â¸» À׿©±Ý 1.8¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
ÁøÇà°ø»ç 2¾ï( ~6¿ù)
|
|
Åä¸ñ |
30¾ï
|
2.5
|
8.0
|
2.0
|
6.5
|
6.5
|
15.0
|
25.5
|
7.0
|
-
|
08 22
|
ÁÖ 6.0¾ï |
158Á 48¹é |
Áö¹æ |
2¾ï5õ8¹é
 |
5 |
| 81891 |

À¯ÇÑȸ»ç / ¿¬¸»ÀÜ°í ¿¹±Ý
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
Ưº°À¶ÀÚ 2100¸¸ ÀμöÀÎ ½Â°è
2024³â¸» À׿©±Ý 2.2¾ï
½Ã¼³¹°¡æ°ÇÃà Àüȯ
|
|
°ÇÃà |
25¾ï
|
2.0
|
2.0
|
-
|
4.0
|
7.0
|
11.0
|
15.0
|
0.5
|
-
|
98 22
|
À¯ 5.5¾ï |
120Á 19¹é |
Áö¹æ |
1¾ï1õ2¹é
 |
13 |
| 81967 |
 
¿¬¸» ¸Å³â ÀÚü¿¹±Ý ÃæÁ·
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
2024³â¸» À׿©±Ý ¾à 1¾ï
|
|
½Ç³»°ÇÃà |
17¾ï
|
-
|
-
|
5.0
|
12.0
|
15.0
|
32.0
|
32.0
|
3.5
|
-
|
22 22
|
ÁÖ 2.0¾ï |
53Á 20¹é |
Áß°ú¼¼ |
8õ5¹é
 |
1 |
| 81900 |

¿¬¸»ÀÜ°í ¿¹±Ý
ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý 3.4¾ï
|
|
±Ý¼Ó±¸Á¶ ½À½Ä¹æ¼ö »óÇϼöµµ |
25¾ï 21¾ï 30¾ï
|
1.7 27.0 1.6
|
2.0 1.0 7.1
|
2.0 0.1 13.0
|
1.7 0.9 6.0
|
5.7 4.0 10.0
|
9.4 5.0 29.0
|
13.1 33.0 37.7
|
8.5 1.4 10.0
|
- - -
|
14 14
|
ÁÖ 5.0¾ï |
132Á 29¹é |
Áö¹æ |
ÇùÀÇ
 |
6 |
| 81256 |

Çö±Ý°á»ê
À׿©±Ý 3¾ï
1±º Çù·Â»ç
±â¼úÀη »ç¾÷ÀÚ Ùí
|
|
½À½Ä¹æ¼ö |
53¾ï
|
15.0
|
8.0
|
40.0
|
32.0
|
35.0
|
107.0
|
130.0
|
10.0
|
-
|
96 96
|
ÁÖ 3.0¾ï |
200Á 58¹é |
Áö¹æ |
1¾ï5õ2¹é
 |
38 |
| 81679 |

Á¶°æ½ÄÀç½Ã¼³¹°
Çö±Ý°á»ê
¼Õ½Ç 0.3¾ï
»ç¾÷ÀÚ Ùí
|
|
Á¶°æ½ÄÀç |
5¾ï
|
3.3
|
1.2
|
4.7
|
3.0
|
0.8
|
8.5
|
13.0
|
1.5
|
-
|
09 09
|
ÁÖ 2.0¾ï |
60Á 59¹é |
Áö¹æ |
7õ7¹é
 |
33 |
| 81966 |
 
Çö±Ý°á»ê
»ç¾÷ÀÚ êó,±Þ¿©ÀÌü Ùí
|
|
Åä°ø Æ÷Àå |
7¾ï 7¾ï
|
- 3.8
|
- 3.5
|
- -
|
1.1 2.5
|
0.7 1.1
|
1.8 3.6
|
1.8 10.9
|
0.7 1.3
|
- -
|
15 15
|
ÁÖ 3.6¾ï |
84Á 19¹é |
Áö¹æ |
7õ8¹é
 |
2 |
| 80217 |

6¿ù °á»ê-Çö±Ý°á»ê
À׿©±Ý 3¾ï
|
|
öÄÜ Åä°ø |
15¾ï 15¾ï
|
0.1 -
|
6.5 -
|
7.0 -
|
8.0 -
|
1.5 7.0
|
16.5 7.0
|
23.1 7.0
|
1.5 2.0
|
- -
|
20 20
|
ÁÖ 2.3¾ï |
86Á 19¹é |
Áö¹æ |
9õ8¹é
 |
36 |
| 76843 |
 
¡Ü23³â ÀÚüÀÚ»ê °á»ê : À׿©±Ý 11¾ï, ´ç±â ¼øÀÍ 9900¸¸, ºÎäºñÀ² 23%, À¯µ¿ºñÀ² 616%
¡Ü24³â 10¿ù¸» °¡°á»ê½Ã ¼Õ½Ç 5¾ï
¡Ü±â¼úÀÎ 2¸í »ç¾÷ÀÚÀ¯
|
|
°ÇÃà |
46¾ï
|
220.0
|
70.0
|
120.0
|
20.0
|
10.0
|
150.0
|
440.0
|
20.0
|
-
|
19 19
|
ÁÖ 5.0¾ï |
94Á 65¹é |
Áß°ú¼¼ |
ÇùÀÇ
 |
32 |
| 80751 |
 
*24³â¸» À׿©±Ý 4.8¾ï, Çö±Ý°á»ê
*»ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
*½Ã¼³¹°¡æÅä¸ñ Àüȯ
26³â 10¾ï ÁøÇà
|
|
Åä¸ñ |
28¾ï
|
11.0
|
7.0
|
-
|
2.7
|
0.8
|
3.5
|
21.5
|
10.0
|
-
|
07 07
|
ÁÖ 3.0¾ï |
85Á 31¹é |
Áö¹æ |
1¾ï8õ2¹é
 |
35 |
| 78680 |

¸Å³â Çö±Ý+Á¤±â¿¹±Ýµî °á»ê(»ó½Ãº¸À¯)
2024³â ±âÁØ À׿©±Ý 0.92¾ï
ÇàÁ¤Ã³ºÐ Ùí / °æ¿µºñÀ² ¸¸Á¡ / ¿ÜºÎ BB-
±â¼úÀÚ »ç¾÷ÀÚ 1ÀÎ êó,±Þ¿©ÀÌü³»¿ª êó
|
|
Åä¸ñ |
39¾ï
|
7.0
|
8.8
|
9.9
|
22.7
|
9.1
|
41.7
|
57.5
|
8.7
|
-
|
00 00
|
ÁÖ 9.5¾ï |
131Á 94¹é |
Áö¹æ |
4¾ï7õ
 |
38 |
| 81678 |

|
Åä¸ñ |
45¾ï
|
7.0
|
9.5
|
10.0
|
16.0
|
5.0
|
31.0
|
47.5
|
-
|
-
|
02 02
|
ÁÖ 7.1¾ï |
131Á 157¹é |
Áö¹æ |
4¾ï1õ
 |
27 |
| 77158 |
 
 
¡Ü24³â 3¿ù¸» : À׿©±Ý 7.49¾ï, ´ç±â¼øÀÍ 4390¸¸, ºÎäºñÀ² 38.29%, À¯µ¿ºñÀ² 275%
¡Ü25³â 3¿ù¸» : À׿©±Ý 9.14¾ï, ´ç±â¼øÀÍ 1.64¾ï, ºÎäºñÀ² 37.64%, À¯µ¿ºñÀ² 343%
¡Ü°øÁ¦ÀÜ¾× = 151*1,567,000-112,000,000 = 124,617,000¿ø
¡Ü¿ÜºÎ½Å¿ë BB0(³ªÀ̽º ~250920)
|
|
Åä¸ñ |
67¾ï
|
23.6
|
30.5
|
47.5
|
25.2
|
22.8
|
95.5
|
149.7
|
40.0
|
-
|
07 07
|
ÁÖ 7.0¾ï |
151Á 124¹é |
Áö¹æ |
6¾ï2õ
 |
46 |
| 81676 |

Çö±Ý°á»ê
À׿©±Ý 10¾ï
½Å¿ë BBO
ÀÌü³»¿ª êó
|
|
Åä¸ñ °ÇÃà |
90¾ï 60¾ï
|
15.0 15.0
|
40.0 12.0
|
8.0 4.0
|
12.0 9.0
|
30.0 6.0
|
50.0 19.0
|
105.0 46.0
|
25.0 13.0
|
- -
|
06 06
|
ÁÖ 9.3¾ï |
234Á 150¹é |
Áö¹æ |
6¾ï5õ
 |
31 |