| 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 |
| 78418 |
 
*24³â¸» À׿©±Ý 8.4¾ï, ½ÇÀÚº»±Ý 6¾ï
*±â¼úÀÎ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
*°øÁ¦ÀÜ¾× = 131*1,570,400-106,000,000 = 99,722,400¿ø, °øÁ¦B
*ÇàÁ¤Ã³ºÐ Ùí
|
|
Åä¸ñ |
60¾ï
|
20.0
|
10.0
|
33.0
|
26.0
|
11.0
|
70.0
|
100.0
|
-
|
-
|
01 01
|
ÁÖ 7.0¾ï |
131Á 99¹é |
Áö¹æ |
ÇùÀÇ
 |
50 |
| 82311 |

ÀÚü°á»ê
¿ÜºÎ BB-
À׿©±Ý ¾à 7.6¾ï
|
|
°ÇÃà |
90¾ï
|
80.0
|
30.0
|
70.0
|
70.0
|
50.0
|
190.0
|
300.0
|
7.0
|
-
|
16 16
|
ÁÖ 5.0¾ï |
94Á 90¹é |
Áö¹æ |
ÇùÀÇ
 |
8 |
| 81423 |

½Ã¼³¹°¡æ°ÇÃà Àüȯ
ÀÚü°á»ê / ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý 12¾ï
±â¼úÀÎ »ç¾÷ÀÚ êó
|
|
°ÇÃà |
40¾ï
|
2.0
|
4.0
|
1.0
|
13.0
|
15.0
|
29.0
|
35.0
|
-
|
-
|
22 22
|
ÁÖ 5.5¾ï |
119Á 49¹é |
Áö¹æ |
2¾ï1õ
 |
47 |
| 81091 |

6¿ù °á»ê-ÀÚü°á»ê
½Ã¼³¹°¡æÅä¸ñ Àüȯ
ÇàÁ¤Ã³ºÐ Ùí / ±â¼úÀÎ ÀÌ»ó¾øÀ½
°øÁ¦ A,¿ÜºÎ BB-
À׿©±Ý ¾à 1.9¾ï
|
|
Åä¸ñ »óÇϼöµµ ±Ý¼Ó±¸Á¶ ÁöºØÆÇ±Ý |
25¾ï 20¾ï 25¾ï ±âº»
|
1.0 3.0 4.0 -
|
1.0 1.0 1.0 -
|
3.0 2.0 1.0 -
|
1.0 2.0 6.0 2.0
|
7.0 6.0 10.0 1.0
|
11.0 10.0 17.0 3.0
|
13.0 14.0 22.0 3.0
|
- 1.0 1.0 -
|
- - - -
|
08 08
|
ÁÖ 4.2¾ï |
158Á 65¹é |
Áö¹æ |
2¾ï4õ
 |
48 |
| 80115 |

6¿ù °á»ê-¾çµµÃø °á»ê ¿Ï·áÁ¶°Ç(ÀÚü°á»ê)
ÇàÁ¤Ã³ºÐ Ùí / ¿ÜºÎ B-
Ư·ÊÀû¿ë¾÷ü(ÀÚº»±Ý) / °á¼Õ 7¾ï
±â¼úÀÎ ÀϺΠ°³Àλç¾÷ÀÚ êó
|
|
Åä¸ñ °ÇÃà |
20¾ï 20¾ï
|
5.0 -
|
4.0 5.0
|
5.0 5.0
|
5.0 5.0
|
- 5.0
|
10.0 15.0
|
19.0 20.0
|
- 5.0
|
- -
|
16 16
|
ÁÖ 14.6¾ï |
225Á 240¹é |
Áö¹æ |
4¾ï8õ
 |
48 |
| 81985 |

Çö±Ý+ÀÚüÀÚ»ê °á»ê
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
±â¼úÀη Á¤»ó
¹ÌóºÐ À׿©±Ý ¾à 1.9¾ï
|
|
Åä°ø Æ÷Àå öÄÜ |
12¾ï ±âº» 20¾ï
|
- - 2.7
|
2.7 - 4.4
|
2.3 1.1 10.4
|
1.5 2.0 14.0
|
1.3 2.2 8.3
|
5.1 5.3 32.7
|
7.8 5.3 39.8
|
1.5 2.4 3.8
|
- - -
|
06 06
|
ÁÖ 2.3¾ï |
86Á 52¹é |
Áö¹æ |
1¾ï7õ2¹é
 |
50 |
| 81258 |

Çö±Ý+ÀÚüÀÚ»ê °á»ê( ~26.02¿ù¸» èÇ)
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
±â¼úÀηÂ-1ÀÎ °³Àλç¾÷ÀÚ êó(´ëÇ¥,±Ý¼Ó),±Þ¿©ÀÌü êó
°æ¿µºñÀ² ¾çÈ£ / ¹ÌóºÐ À׿©±Ý ¾à 1¾ï
|
|
±Ý¼Ó±¸Á¶ |
10¾ï
|
-
|
-
|
4.8
|
5.0
|
0.4
|
10.2
|
10.2
|
0.3
|
-
|
22 22
|
ÁÖ 1.6¾ï |
54Á 20¹é |
Áö¹æ |
6õ5¹é
 |
50 |
| 81624 |

9¿ù °á»ê-¿¹±Ý+ÀÚüÀÚ»ê(Àû°Ý)
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí / ÀÚº»±Ý,±â¼úÀÚ Æ¯·Ê
±â¼úÀηÂ-3ÀÎ °³Àλç¾÷ÀÚ,±Þ¿©ÀÌü ÀϺÎ
¹ÌóºÐÀ׿©±Ý ¾à 4300¸¸
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ öÄÜ |
10¾ï 10¾ï
|
2.5 2.8
|
3.3 0.5
|
2.3 1.7
|
1.2 2.3
|
3.4 2.2
|
6.9 6.2
|
12.7 9.5
|
4.2 1.1
|
- -
|
98 98
|
ÁÖ 2.8¾ï |
109Á 23¹é |
Áö¹æ |
1¾ï6õ2¹é
 |
49 |
| 78517 |
 
ÀÚüÀÚ»ê(Àû°Ý) °á»ê
ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
2025³â ±âÁØ À׿©±Ý ¾à 16¾ï
¿ÜºÎ BB+( ~2026.06.20)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
153¾ï 94¾ï 135¾ï
|
- 29.5 35.3
|
- 15.8 31.7
|
- 7.4 32.7
|
- 1.6 51.0
|
- 2.0 110.0
|
- 11.0 193.7
|
- 56.3 260.7
|
- 10.0 30.0
|
- - -
|
88 09
|
ÁÖ 14.0¾ï |
310Á 229¹é |
Áö¹æ |
7¾ï
 |
48 |
| 82250 |

6¿ù °á»ê-Á¤±â¿¹±Ý+ÀÚüÀÚ»ê(Àû°Ý)
ÇàÁ¤Ã³ºÐ Ùí / À׿©±Ý ¾à 1.3¾ï
±â¼úÀη °³Àλç¾÷ÀÚ êó,±Þ¿©ÀÌü ¹Ìºñ
|
|
Åä°ø Æ÷Àå öÄÜ |
13¾ï 15¾ï 15¾ï
|
- - -
|
- 1.0 4.0
|
0.4 1.5 2.8
|
1.2 2.0 4.3
|
0.1 5.9 2.5
|
1.7 9.4 9.6
|
1.7 10.4 13.6
|
- 1.3 1.3
|
- - -
|
19 20
|
ÁÖ 2.8¾ï |
135Á 49¹é |
Áö¹æ |
1¾ï2õ2¹é
 |
50 |
| 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
 |
50 |
| 81862 |

2025³â ÀÚü°á»ê
2025³â À׿©±Ý 800¸¸ / ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ °³Àλç¾÷ÀÚ 1¸í êó,±Þ¿©ÀÌü êó(12¿ùºÎÅÍ~ )
°øÁ¦Á¶ÇÕ ÇöÀç ¹Ì´ëÃâ,°è¾àÈÄ ´ëÃ⿹Á¤
ÇöÀç µµÀå½À½Ä¹æ¼ö °è¾àÈÄ ¹Ý³³¿¹Á¤
|
|
ºñ°è |
5¾ï
|
-
|
-
|
-
|
0.9
|
0.2
|
1.1
|
1.1
|
0.0
|
-
|
22 22
|
ÁÖ 2.3¾ï |
53Á 20¹é |
¼öµµ±Ç |
6õ8¹é
 |
50 |
| 81187 |

2024,2025³â¸» Çö±Ý °á»ê
2024³â ¿¹±Ý 59Àϰ ÀÎÃâ,½ÇÅÂÁ¶»ç ¾øÀ½
2025³â À׿©±Ý 0.49¾ï
±â¼úÀÚ 5¸íÁß °³Àλç¾÷ÀÚ 3¸í,±Þ¿©ÀÌü êó(2~3°³¿ù ´ÜÀ§)
°øÁ¦ BB( ~26.07.31)/Ưº°À¶ÀÚ 2740¸¸ ½Â°è
|
|
Åä°ø Æ÷Àå öÄÜ |
16¾ï 16¾ï 17¾ï
|
- 5.6 2.1
|
- 1.7 0.8
|
- 3.3 2.5
|
- 2.0 2.5
|
1.2 0.1 2.7
|
1.2 5.4 7.7
|
1.2 12.7 10.6
|
- 1.3 1.2
|
- - -
|
18 18
|
ÁÖ 5.0¾ï |
137Á 52¹é |
Áö¹æ |
9õ2¹é
 |
50 |
| 82128 |

9¿ù °á»ê-Çö±Ý+ÀÚüÀÚ»ê °á»ê
ÇàÁ¤Ã³ºÐ ÀÌ·Â-±âÀç»çÇ׺¯°æ °úÅ·á 2023³â
ÁøÇà°ø»ç Ùí / ±â¼úÀη Á¤»ó
2024³â ±âÁØ À׿©±Ý ¾à 1500¸¸
|
|
Åä¸ñ |
34¾ï
|
7.6
|
4.4
|
10.1
|
14.2
|
2.6
|
26.9
|
38.9
|
12.0
|
-
|
18 18
|
ÁÖ 7.1¾ï |
131Á 144¹é |
Áö¹æ |
3¾ï7õ5¹é
 |
51 |
| 82308 |

°á»ê:°ø»ç¹Ì¼ö±Ý µî
2026³â ½ÇÀû ¾à°£ÀÖÀ½
À׿©±Ý ¾à 27¾ï
ÇàÁ¤Ã³ºÐ Ùí
|
|
Åä°ø Æ÷Àå öÄÜ |
65¾ï ±âº» 62¾ï
|
4.5 - 12.7
|
18.9 - 3.5
|
28.4 - 15.7
|
17.9 - 15.9
|
8.0 - 9.1
|
54.3 - 40.7
|
77.7 - 56.9
|
13.7 2.6 7.9
|
- - -
|
19 19
|
ÁÖ 3.0¾ï |
133Á 47¹é |
Áö¹æ |
1¾ï6õ2¹é
 |
11 |