| 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 |
| 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 40¹é |
Áö¹æ |
1¾ï1õ7¹é
 |
49 |
| 81435 |

»óǰ°á»ê
À׿©±Ý 5000¸¸
±â¼úÀÚ 1¸í »ç¾÷ÀÚ êó,±Þ¿©ÀÌü³»¿ª º¸À¯
|
|
±Ý¼Ó±¸Á¶ |
6¾ï
|
2.8
|
2.3
|
4.0
|
2.5
|
3.5
|
10.0
|
15.1
|
2.0
|
-
|
20 20
|
ÁÖ 1.5¾ï |
54Á 10¹é |
Áö¹æ |
5õ
 |
50 |
| 81477 |

2025³â ¸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
 |
50 |
| 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
 |
49 |
| 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
 |
47 |
| 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
 |
48 |
| 82292 |

6¿ù °á»ê-ÀÚº»±Ý ÃâÀÚ±Ý µî(ÀÌ»ó¾øÀ½)
ÇàÁ¤Ã³ºÐ Ùí / ¿ÜºÎ BB-
2025.06¿ù ±âÁØ À׿©±Ý 12¾ï
±â¼úÀÚ ¹®Á¦¾øÀ½ / °øÁ¦ Á¼ö,ÀÜ¾× Òý
|
|
°ÇÃà |
70¾ï
|
1.6
|
27.0
|
35.0
|
25.0
|
43.0
|
103.0
|
131.6
|
15.0
|
-
|
15 15
|
ÁÖ 5.0¾ï |
184Á 158¹é |
Áö¹æ |
2¾ï6õ5¹é
 |
47 |
| 82293 |

2026.03¿ù ½Å±Ô ¹ß±Þ
±â¼úÀÚ ½Â°è°¡´É(º°µµ ÇùÀÇ)
|
|
½Ç³»°ÇÃà |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26 26
|
ÁÖ 1.5¾ï |
53Á 50¹é |
¼öµµ±Ç |
ÇùÀÇ
 |
47 |
| 80956 |

193Á ÀÜ¾× 5000¸¸
½Ã¼³¹°¡æ°ÇÃà Àüȯ
À׿©±Ý -0.8¾ï
|
|
°ÇÃà ±â°è¼³ºñ °¡½º½Ã¼³ |
10¾ï 12¾ï 8¾ï
|
10.0 0.8 10.0
|
11.1 0.1 12.0
|
1.4 - 5.3
|
3.2 0.6 1.0
|
- 1.7 0.4
|
4.6 2.3 6.7
|
25.7 3.2 28.7
|
- - -
|
- - -
|
|
ÁÖ 6.1¾ï |
¹Ì´ëÃâ |
Áö¹æ |
2¾ï
 |
48 |
| 81794 |

|
Æ÷Àå öÄÜ |
11¾ï 9¾ï
|
5.0 2.0
|
1.0 -
|
2.0 1.0
|
1.0 -
|
6.0 0.8
|
9.0 1.8
|
15.0 3.8
|
0.9 -
|
- -
|
99 15
|
À¯ 5.0¾ï |
119Á 48¹é |
Áö¹æ |
9õ5¹é
 |
48 |
| 80230 |

2025³â 28¾ï
2026³â 30¾ï-¾çµµÀÚ°¡ ÁøÇà
À׿©±Ý 0.5¾ï,°ü¸®°¡ ÀßµÊ
¿ÜºÎ BB-
|
|
Åä¸ñ °ÇÃà |
30¾ï 32¾ï
|
67.0 10.0
|
23.0 6.0
|
12.0 5.0
|
7.0 31.0
|
8.0 2.0
|
27.0 38.0
|
117.0 54.0
|
28.0 -
|
- -
|
03 03
|
ÁÖ 8.0¾ï |
229Á 160¹é |
Áö¹æ |
5¾ï3õ
 |
48 |
| 68638 |
 
ÀÌÀÍÀ׿©±Ý 1.5¾ï
9¿ù °á»ê¹ýÀÎ
¿ÜºÎ BB-µî±Þ
|
|
Åä¸ñ °ÇÃà |
41¾ï 39¾ï
|
14.0 35.0
|
7.0 20.0
|
- -
|
- 2.1
|
1.2 3.0
|
1.2 5.1
|
22.2 60.1
|
- -
|
- -
|
21 21
|
ÁÖ 12.0¾ï |
225Á 90¹é |
Áö¹æ |
5¾ï7õ
 |
47 |
| 80425 |

°³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
°á»ê Çö±Ý / À׿©±Ý 5¾ï
|
|
Åä¸ñ |
40¾ï
|
7.0
|
11.0
|
9.0
|
22.0
|
15.0
|
46.0
|
64.0
|
1.0
|
-
|
01 01
|
ÁÖ 5.0¾ï |
131Á 136¹é |
Áö¹æ |
4¾ï6õ
 |
47 |
| 72673 |

À¯ÇÑȸ»ç¡æÁÖ½Äȸ»ç
2025³â À׿©±Ý 2.2¾ï
6¿ù °á»ê¹ýÀÎ
±â¼úÀÚ »ç¾÷ÀÚ Ùí
|
|
Åä¸ñ |
41¾ï
|
17.0
|
7.5
|
2.5
|
19.0
|
9.5
|
31.0
|
55.5
|
3.0
|
-
|
01 01
|
ÁÖ 7.1¾ï |
131Á 120¹é |
Áö¹æ |
4¾ï2õ
 |
46 |
| 76035 |

|
Æ÷Àå µµÀå ½À½Ä¹æ¼ö |
20¾ï 16¾ï ±âº»
|
2.5 0.5 -
|
4.0 0.3 -
|
3.7 0.2 -
|
2.0 1.5 -
|
1.0 - 1.5
|
6.7 1.7 1.5
|
13.2 2.5 1.5
|
- - -
|
- - -
|
20 20
|
ÁÖ 5.0¾ï |
180Á 60¹é |
Áö¹æ |
1¾ï3õ2¹é
 |
48 |