| 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 |
| 82132 |

ºÐÇҾ絵
°øÁ¦º°µµ
ÇÏÀÚº¸Áõ(¼¿ïº¸Áõ¹ß±Þ)
|
|
Á¤º¸Åë½Å |
98¾ï
|
-
|
-
|
-
|
-
|
64.0
|
64.0
|
64.0
|
120.0
|
0.6
|
20 22
|
ÁÖ 3.0¾ï |
100Á 10¹é |
Áö¹æ |
ÇùÀÇ
 |
65 |
| 75726 |

ÇàÁ¤Ã³ºÐ Ùí
¸Å³â Çö±Ý°á»ê
ÀÌÀÍÀ׿©±Ý Ùí
Á¶´Þû ÇàÁ¤ºÎ °¡Á¡ êó
¿ÜºÎ BBO
|
|
Åä°Ç Åä¸ñ °ÇÃà |
98¾ï 90¾ï 75¾ï
|
- 24.0 8.0
|
- 20.0 10.0
|
- 27.0 7.0
|
- 17.0 15.0
|
- 19.0 7.0
|
- 63.0 29.0
|
- 107.0 47.0
|
- 30.0 1.0
|
- - -
|
00 00
|
ÁÖ 14.0¾ï |
209Á 120¹é |
Áö¹æ |
ÇùÀÇ
 |
64 |
| 78073 |

¸Å³â ¿¹±Ý¹× ÀÚüÀÚ»ê °á»ê / ´ëºÎºÐ °ü±Þ½ÇÀû
ÇàÁ¤Ã³ºÐ Ùí / °æ¿µºñÀ² ¸¸Á¡ / ¿ÜºÎ½Å¿ë Ùí
ÀÚº»±Ý Áߺ¹ÀÎÁ¤(11¾ï) / ±â¼úÀη 19¸í
2024³â À׿©±Ý ¾à 16.2¾ï / ±Þ¿©ÀÌü³»¿ª Ùí
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
98¾ï 89¾ï 81¾ï 73¾ï
|
- 8.6 26.6 13.9
|
- 14.2 27.9 6.9
|
- 36.3 32.2 -
|
- 9.3 0.8 -
|
- 19.0 9.8 0.2
|
- 64.6 42.8 0.2
|
- 87.4 97.3 21.0
|
- - - -
|
- - - -
|
02 02
|
ÁÖ 15.0¾ï |
391Á 281¹é |
Áö¹æ |
ÇùÀÇ
 |
64 |
| 17790 |
 
 
|
Åä°Ç Åä¸ñ °ÇÃà |
97¾ï 52¾ï 91¾ï
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
99 99
|
ÁÖ 12.0¾ï |
350Á 162¹é |
Áö¹æ |
5¾ï2õ
 |
65 |
| 77604 |

°á»ê:Çö±Ý µî
ÇàÁ¤Ã³ºÐ Ùí / ¿ÜºÎ BBO
°³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
ÀÌÀÍÀ׿©±Ý:2.8¾ï
ÁøÇà°ø»ç:Åä¸ñ 21¾ï,°ÇÃà 5.9¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
96¾ï 57¾ï 90¾ï
|
- 1.6 43.0
|
- 4.0 4.0
|
- 8.0 70.0
|
- 11.0 30.0
|
- 3.6 47.0
|
- 22.6 147.0
|
- 28.2 194.0
|
- 13.0 22.0
|
- - -
|
03 08
|
ÁÖ 15.0¾ï |
225Á 168¹é |
Áö¹æ |
ÇùÀÇ
 |
64 |
| 82019 |

¿¹±Ý°á»ê / À׿©±Ý 3.9¾ï
¿ÜºÎ BB+( ~26.05.11)
°³Àλç¾÷ÀÚ 2¸í,±Þ¿©ÀÌü êó
ÁøÇà°ø»ç 1¾ï,26³â °ÇÃà 14¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
95¾ï 70¾ï 85¾ï
|
- 7.6 97.0
|
- - 13.3
|
- 13.5 24.7
|
- 4.3 35.7
|
- 25.8 36.9
|
- 43.6 97.3
|
- 51.2 207.6
|
- 24.7 37.5
|
- - -
|
03 03
|
ÁÖ 11.1¾ï |
317Á 239¹é |
Áö¹æ |
8¾ï2õ
 |
64 |
| 80823 |

¸Å³â Çö±Ý¹× ÀÚü°á»ê
2024³â À׿©±Ý 8¾ï / °æ¿µºñÀ² ¸¸Á¡
ÇàÁ¤Ã³ºÐ Ùí / ¿ÜºÎ BBO
±â¼úÀη ÀÌ»ó¾øÀ½(°³ÀÎ »ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó)
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
95¾ï 84¾ï 79¾ï 77¾ï
|
- 12.0 4.0 6.0
|
- 16.0 20.0 5.0
|
- 9.0 14.0 4.0
|
- 9.0 22.0 11.0
|
- 32.0 9.0 9.0
|
- 50.0 45.0 24.0
|
- 78.0 69.0 35.0
|
- 30.0 - 10.0
|
- - - -
|
16 20
|
ÁÖ 12.0¾ï |
317Á 227¹é |
Áö¹æ |
ÇùÀÇ
 |
64 |
| 50868 |

16³â ÁÖ±âÀû½Å°í ¿Ï·á
ÇàÁ¤Ã³ºÐ¾øÀ½ / ¿ÜºÎ½Å¿ë:B+
16³â¸»±âÁØ À׿©±Ý:12.5¾ï
2017³âÁøÇà°ø»ç(°ü±Þ) ¾à10¾ï ¾çµµÀÚ ½Ã°ø¿Ï·áÁ¶°Ç
¼Ò¼Û°Ç(ÇǼÕ)¾à1¾ï¹Ì¸¸(´ãº¸Á¦°ø2¾ï, ÆÇ°áÈÄÁ¤»êÁö±Þ)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
95¾ï ±âº» ±âº»
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
09 09
|
ÁÖ 12.0¾ï |
248Á 149¹é |
ºñ°ú¹Ð |
ÇùÀÇ
 |
64 |
| 82164 |

±â¼úÀÚ ¹Ì´Þ·Î ¿µ¾÷Á¤Áö èÇ(2025.12.15~26.03.30)
¸Å³â ¿¹±Ý¹× ÃâÀڱݵî ÀÚüÀÚ»ê °á»ê / ½Ç»ç èÇ(Áï½Ã °è¾à°¡´É)
2025.12¿ù ±âÁØ À׿©±Ý ¾à 4¾ï / 2025³â ºÎä ¾à 1%¹Ì¸¸,À¯µ¿ 12000%ÀÌ»ó
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü Á¤»ó
¿ÜºÎ BB-( ~26.05.11) / ÇöÀç¹Ì´ëÃâ,°è¾à½Ã ´ëÃ⿹Á¤,Àܾׯ÷ÇÔ
|
|
°ÇÃà |
94¾ï
|
76.0
|
21.0
|
80.0
|
84.0
|
42.0
|
206.0
|
303.0
|
8.0
|
-
|
16 16
|
ÁÖ 5.0¾ï |
94Á 93¹é |
Áö¹æ |
3¾ï3õ
 |
66 |
| 80899 |

¸Å³â Çö±Ý°á»ê / ¿ÜºÎ BBO( ~26.06.30)
2025³â ÀÚº»±Ý ÀÚü Çö±Ý°á»ê ðû(ÀÚº»±Ý Ư·ÊÀû¿ë)
2025³â À׿©±Ý ¾à 7.1¾ï / ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü³»¿ª êó(±â¼úÀÎ ÀϺΠ½Â°è°¡´É)
2025³â »ó¹Ý±â ÀÚº»±Ý,±â¼úÀÎ ½ÇÅÂÁ¶»ç Åë°ú
|
|
Åä¸ñ °ÇÃà |
94¾ï 45¾ï
|
16.0 5.0
|
22.0 10.0
|
27.0 -
|
55.0 4.0
|
59.0 9.0
|
141.0 13.0
|
179.0 28.0
|
12.0 -
|
- -
|
02 02
|
ÁÖ 8.0¾ï |
300Á 210¹é |
Áö¹æ |
5¾ï6õ
 |
65 |
| 70468 |

|
ºÐÇҾ絵(ºÐÇÒºñ¿ë ¾ç¼öÀںδã)
|
|
Àü±â |
93¾ï
|
12.4
|
10.0
|
30.0
|
-
|
-
|
30.0
|
52.4
|
-
|
-
|
16
|
ÁÖ - |
200Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
64 |
| 81735 |

ÀÚüÀÚ»ê °á»ê
ÇàÁ¤Ã³ºÐ Ùí / À׿©±Ý 6.3¾ï
¿ÜºÎ BB-( ~26.04.20)
ÁøÇà°ø»ç 7¾ï( ~26.06¿ù Áذø¿¹Á¤)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
93¾ï 70¾ï 80¾ï
|
- 3.0 17.0
|
- 4.0 3.0
|
- 14.0 23.0
|
- 5.0 5.0
|
- 20.0 50.0
|
- 39.0 78.0
|
- 46.0 98.0
|
- 3.8 2.2
|
- - -
|
10 12
|
ÁÖ 14.0¾ï |
325Á 220¹é |
Áö¹æ |
6¾ï2õ
 |
65 |
| 73252 |

234Á ÀÜ¾× 1.67¾ï
¿¬¸» ¿¹±Ý¹× ÀÚ»ê°á»ê
2024³â À׿©±Ý ¾à 10¾ï
2026³â ÁøÇà°ø»ç:Åä¸ñ ¾à 20¾ï(¿¬¸»),°ÇÃà 24¾ï(4¿ù)
±â¾÷½Å¿ë BBO( ~2026.05¿ù)
|
|
Åä¸ñ °ÇÃà »óÇϼöµµ |
92¾ï 57¾ï 29¾ï
|
18.0 13.0 2.6
|
42.0 13.0 4.0
|
8.5 4.0 0.7
|
14.3 8.8 0.8
|
29.0 6.5 0.7
|
51.8 19.3 2.2
|
111.8 45.3 8.8
|
20.0 12.0 -
|
- - -
|
05 05
|
ÁÖ 9.3¾ï |
¹Ì´ëÃâ |
Áö¹æ |
7¾ï
 |
67 |
| 82346 |

ÇàÁ¤Ã³ºÐ Ùí
2024,2025³â ÀÚü°á»ê
2025³â À׿©±Ý 13.3¾ï
±â¼úÀÚ 1ÀÎ 2¿ù Åð»ç(50ÀÏÀ̳» °í¿ë¿¹Á¤)
±â¼úÀÚ °³Àλç¾÷ÀÚ 1¸í êó(´ëÇ¥-ž籤 ¹ßÀü¼Ò)
|
|
°±¸Á¶ |
90¾ï
|
32.5
|
9.9
|
16.5
|
41.0
|
-
|
57.5
|
99.9
|
-
|
-
|
05 06
|
ÁÖ 3.3¾ï |
126Á 119¹é |
Áö¹æ |
2¾ï4õ8¹é
 |
65 |
| 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
 |
66 |