| 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 |
| 80965 |

À¯ÇÑȸ»ç
¿¹±Ý°á»ê
À׿©±Ý 3¾ï
±â¼úÀÚ 2¸í »ç¾÷ÀÚ,±Þ¿©ÀÌü³»¿ª êó
|
|
µµÀå ¼®°ø öÄÜ »óÇϼöµµ |
18¾ï 18¾ï 17¾ï 15¾ï
|
- 1.4 2.5 -
|
- 3.5 2.2 -
|
0.2 0.3 0.3 -
|
1.2 0.1 1.3 -
|
- 0.3 2.0 1.1
|
1.4 0.7 3.6 1.1
|
1.4 5.6 8.3 1.1
|
- 1.5 0.5 1.5
|
- - - -
|
10 10
|
À¯ 3.8¾ï |
129Á 23¹é |
Áß°ú¼¼ |
1¾ï3¹é
 |
33 |
| 81673 |

¸ÅÃâä±Ç °á»ê
À׿©±Ý 5¾ï
Á¶ÇÕÀÜ¾× Òý
±â¼úÀÚ ¹®Á¦¾øÀ½
|
|
±â°è¼³ºñ °¡½º½Ã¼³ |
20¾ï 40¾ï
|
4.8 36.0
|
3.2 37.0
|
3.1 58.0
|
3.8 32.0
|
13.3 7.6
|
20.2 97.6
|
28.2 170.6
|
10.0 -
|
- -
|
82 82
|
ÁÖ 5.1¾ï |
155Á 73¹é |
¼öµµ±Ç |
ÇùÀÇ
 |
35 |
| 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 |
6õ8¹é
 |
36 |
| 80842 |

ÀÚü°á»ê(ÀÚº»±Ý ¹Ìºñ)
À׿©±Ý 2000¸¸
±â¼úÀÚ »ç¾÷ÀÚ º¸À¯
|
|
µµÀå ½À½Ä¹æ¼ö |
8¾ï 8¾ï
|
1.1 -
|
2.1 -
|
2.2 -
|
1.6 0.1
|
2.1 0.1
|
5.9 0.2
|
9.1 0.2
|
1.0 -
|
- -
|
19 19
|
ÁÖ 2.0¾ï |
54Á 10¹é |
Áö¹æ |
4õ8¹é
 |
36 |
| 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 20¹é |
Áö¹æ |
6õ
 |
34 |
| 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
|
2.5
|
-
|
18 18
|
ÁÖ 2.0¾ï |
55Á 22¹é |
¼öµµ±Ç |
8õ5¹é
 |
33 |
| 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
 |
35 |
| 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
 |
36 |
| 80208 |

6¿ù °á»ê-2025³â Çö±Ý+¸ÅÃâ+°øÁ¦+»ç¹«½Ç(4¾ï ¿¹Ä¡ èÇ)
2025³â À׿©±Ý ¾à 10.1¾ï
¿ÜºÎ B+ / ÇàÁ¤Ã³ºÐ,°ø»ç Ùí
±â¼úÀη °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü ÅëÀå
2025³â °ø»ç:°ÇÃà(12¾ï) ~26.05¿ù Áذø
|
|
Åä¸ñ °ÇÃà |
40¾ï 58¾ï
|
11.7 1.8
|
7.1 13.9
|
- 56.6
|
0.5 25.8
|
- 12.6
|
0.5 95.0
|
19.3 110.7
|
- 12.0
|
- -
|
78 78
|
ÁÖ 6.8¾ï |
200Á 163¹é |
Áö¹æ |
3¾ï7õ
 |
44 |
| 79440 |

¸Å³â ¿¹±Ý+ÀÚ»ê °á»ê
À׿©±Ý ¾à 4.7¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí
µî±Þ BBO
ÁøÇà°ø»ç 15¾ï-2¿ù Áذø¿¹Á¤
|
|
Åä¸ñ |
65¾ï
|
21.0
|
7.0
|
18.0
|
58.0
|
20.0
|
96.0
|
124.0
|
15.0
|
-
|
00 00
|
ÁÖ 7.7¾ï |
250Á 240¹é |
Áö¹æ |
9¾ï6õ
 |
68 |
| 78173 |

¿¹±Ý°á»ê
À׿©±Ý 3.1¾ï
Çùȸ:Àü¹® ¹Ì°¡ÀÔ
½Ã¼³¹°¡æÅä¸ñÀüȯ
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí
|
|
Åä¸ñ ¼®°ø |
14¾ï 14¾ï
|
18.0 0.8
|
3.4 2.0
|
2.2 1.0
|
- 2.0
|
0.2 2.9
|
2.4 5.9
|
23.8 8.7
|
- -
|
- -
|
12 12
|
ÁÖ 4.0¾ï |
112Á 46¹é |
Áö¹æ |
2¾ï5õ
 |
29 |
| 72673 |

À¯ÇÑȸ»ç¡æÁÖ½Äȸ»ç
À׿©±Ý 2.6¾ï
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
 |
30 |
| 59679 |

157Á ÀÜ¾× 6200¸¸
12¿ù °á»ê¹ýÀÎ
ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý 6.9¾ï
|
|
±Ý¼Ó±¸Á¶ ÁöºØÆÇ±Ý »óÇϼöµµ ±â°è¼³ºñ |
16¾ï 16¾ï 18¾ï 20¾ï
|
- - 1.9 0.8
|
1.1 - 1.4 1.6
|
- - - 6.0
|
- - - 2.5
|
2.6 0.1 1.7 1.5
|
2.6 0.1 1.7 10.0
|
3.7 0.1 5.0 12.4
|
- - - -
|
- - - -
|
97 97
|
ÁÖ 5.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
35 |
| 79281 |

¿¬¸» ¿¹±Ý+ÀÚ»ê°á»ê
À׿©±Ý 0.4¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí
Áö¹Ý±³¹Ý°ø¹ý ƯÇã±Ç 3°³(½ºÅ©·ùÀåºñ) Æ÷ÇÔ
|
|
º¸¸µ |
9¾ï
|
0.7
|
0.7
|
1.0
|
0.6
|
3.5
|
5.1
|
6.5
|
-
|
-
|
15 15
|
ÁÖ 3.0¾ï |
43Á 18¹é |
Áö¹æ |
1¾ï5õ2¹é
 |
36 |
| 78348 |

¸Å³â ¿¹±Ý°á»ê
À׿©±Ý ¾à 1.4¾ï
±â¼úÀÚ »ç¾÷ÀÚ Ùí
½Å±â¼ú ƯÇã°ø¹ý º¸À¯
|
|
º¸¸µ |
6¾ï
|
1.7
|
2.5
|
3.5
|
2.7
|
1.6
|
7.8
|
12.0
|
0.2
|
-
|
16 16
|
ÁÖ 2.0¾ï |
56Á 23¹é |
Áö¹æ |
8õ5¹é
 |
40 |