| 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 |
| 81350 |
 
 
*24³â 6¿ù¸» À׿©±Ý 4.27¾ï, ½ÇÀÚº»±Ý ¾à 6¾ï
*25³â 6¿ù¸» À׿©±Ý 4.55¾ï, ½ÇÀÚº»±Ý ¾à 7.9¾ï
*°øÁ¦ÀÜ¾× = 157*951,294-92,800,000 = 56,553,158¿ø
*¿ÜºÎ½Å¿ë(ÀÌÅ©·¹´õºí) BB+(~26.9.30) *½Ã¼³¹°-->Åä¸ñ Àüȯ
*ÁøÇà°ø»ç : 25³â-10¾ï 26³â-15¾ï 27³â-15¾ï
°øµ¿µµ±Þ 100¾ï(°ü±Þ öµµ°ø»ç)Áß 30%ÁöºÐ+Ãß°¡°ø°¡ 10¾ï(´ëÁöºÐ Ÿ¹ýÀο¡¼ Á÷¿µ)
*»ç¾÷ÀÚ ¹«, ±Þ¿©ÀÌü À¯
|
|
Åä¸ñ Á¶°æ½ÄÀç |
31¾ï 11¾ï
|
22.6 0.3
|
1.8 1.5
|
0.4 -
|
3.8 -
|
6.0 -
|
10.2 -
|
34.5 1.7
|
10.0 -
|
15.0 -
|
10
|
ÁÖ 6.0¾ï |
157Á 56¹é |
Áö¹æ |
2¾ï7õ
 |
38 |
| 81573 |

¿¬¸» ÀÚü°á»ê:25³â ÀÚº»±Ý °á»êÁß( ~26³â)
ÇàÁ¤Ã³ºÐ Ùí / À׿©±Ý 2.5¾ï
»ç¾÷ÀÚ 1ÀÎ(ÆíÀÇÁ¡),±Þ¿©¿Ïºñ
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ Á¶°æ½ÄÀç |
27¾ï 11¾ï
|
7.8 -
|
6.5 -
|
3.0 -
|
1.9 -
|
10.5 1.9
|
15.4 1.9
|
29.7 1.9
|
26.2 0.5
|
- -
|
16 22
|
ÁÖ 3.1¾ï |
130Á 50¹é |
Áö¹æ |
3¾ï1õ5¹é
 |
28 |
| 81491 |

6¿ù °á»ê-¿¹±Ý¹× °ø»ç¹Ì¼ö±Ý °á»ê
°æ¿µºñÀ² ÀÌ»ó¾øÀ½
2025.06¿ù ±âÁØ À׿©±Ý ¾à 0.87¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
°³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü³»¿ª êó
|
|
Åä¸ñ Á¶°æ½ÄÀç |
18¾ï 10¾ï
|
2.2 1.5
|
0.8 3.0
|
0.2 12.0
|
1.0 1.4
|
8.5 -
|
9.7 13.4
|
12.7 17.9
|
3.5 0.6
|
- -
|
16 16
|
ÁÖ 4.0¾ï |
138Á 24¹é |
Áö¹æ |
1¾ï7õ2¹é
 |
33 |
| 75091 |

ÀÚüÀÚ»ê µî / ÇàÁ¤Ã³ºÐ Ùí
±â¾÷½Å¿ë BB-µî±Þ
À׿©±Ý 1.7¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
Á¾¸ñ:Åä¸ñ(½Ã¼³),Á¶½Ã,½ÄÀç
|
|
Åä¸ñ Á¶°æ½Ã¼³ |
13¾ï 11¾ï
|
0.9 5.6
|
1.0 1.4
|
- 1.7
|
2.5 2.0
|
2.0 3.0
|
4.5 6.7
|
6.4 13.7
|
- 2.3
|
- -
|
13 13
|
ÁÖ 2.8¾ï |
109Á 35¹é |
Áö¹æ |
2¾ï5õ
 |
34 |
| 80148 |

167Á ÀÜ¾× 2¾ï
¿¹±Ý¹× ÃâÀڱݵî ÀÚüÀÚ»ê
2024³â À׿©±Ý ¾à 5¾ï / ¿ÜºÎ B+
°³Àλç¾÷ÀÚ,±Þ¿©ÀÌü êó
ÀÚº»±Ý,±â¼úÀÚ Æ¯·Ê¾÷ü
|
|
Åä¸ñ Á¶°æ |
37¾ï 50¾ï
|
13.7 0.1
|
7.4 -
|
- -
|
0.4 1.5
|
5.5 7.6
|
5.9 9.1
|
27.0 9.2
|
9.0 -
|
- -
|
09 09
|
ÁÖ 8.7¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
34 |
| 80759 |

ÇàÁ¤Ã³ºÐ Ùí
Çö±ÝÀܰí
ÀÌÀÍÀ׿©±Ý 1¾ï
|
|
Åä¸ñ Á¶°æ |
25¾ï 30¾ï
|
10.0 1.5
|
2.0 6.0
|
2.0 40.0
|
- 1.0
|
6.0 -
|
8.0 41.0
|
20.0 48.5
|
1.9 -
|
- -
|
16 16
|
ÁÖ 8.0¾ï |
262Á 176¹é |
Áö¹æ |
4¾ï2õ
 |
30 |
| 66630 |

20³â±âÁØ °á¼Õ±Ý:1.1¾ï / ÇàÁ¤Ã³ºÐ¾øÀ½
Äڷγª´ëÃâ 5õ¸¸¿ø ¾ç¼öÀν°èÁ¶°Ç
|
|
Åä¸ñ Á¶°æ |
60¾ï 60¾ï
|
30.0 8.0
|
15.0 11.0
|
- -
|
- -
|
- -
|
- -
|
45.0 19.0
|
- -
|
- -
|
94 92
|
ÁÖ 18.8¾ï |
271Á 180¹é |
¼öµµ±Ç |
ÇùÀÇ
 |
32 |
| 11908 |
 
 
2010³â Á¶°æ 7¾ïÁذø
08³â ÁÖ±âÀû½Å°í¿Ï·á
|
|
Åä¸ñ Á¶°æ |
50¾ï 60¾ï
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
- -
|
04 04
|
ÁÖ 14.0¾ï |
262Á 138¹é |
Áö¹æ |
6¾ï5õ
 |
31 |
| 79514 |

12¿ù °á»ê-Çö±Ý°á»ê
À׿©±Ý ¾à 5.4¾ï
ÇàÁ¤Ã³ºÐ Ùí,ÀÜ¾× Æ÷ÇÔ
½Ã¼³¹°¡æÅä¸ñ Àüȯ
Çùȸ:Àü¹®(O),ÀϹÝ(O))
|
|
Åä¸ñ ½Ç³»°ÇÃà ±Ý¼Ó±¸Á¶ |
22¾ï 16¾ï 19¾ï
|
8.0 2.6 8.0
|
1.0 1.7 -
|
2.4 1.1 -
|
2.0 2.0 0.6
|
1.0 0.7 -
|
5.4 3.8 0.6
|
14.4 8.1 8.6
|
- - -
|
- - -
|
11 22
|
ÁÖ 4.3¾ï |
153Á 63¹é |
Áö¹æ |
2¾ï1õ
 |
37 |
| 76522 |

¸Å³â ÀÚü°á»ê
ÇàÁ¤Ã³ºÐ Ùí
ÀÌÀÍÀ׿©±Ý 11.7¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ ½Ç³»°ÇÃà |
24¾ï 27¾ï
|
8.2 2.4
|
3.2 2.0
|
1.2 12.4
|
22.3 -
|
- 5.5
|
23.5 17.9
|
34.9 22.3
|
- -
|
- -
|
06 22
|
ÁÖ 3.1¾ï |
158Á 56¹é |
Áö¹æ |
2¾ï9õ
 |
31 |
| 81622 |

2024³â ÀÚüÀÚ»ê °á»ê
À׿©±Ý 4600¸¸ / ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ »ç¾÷ÀÚ êó,±Þ¿©ÀÌü Ùí
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ ½Ç³»°ÇÃà |
10¾ï 18¾ï
|
1.4 4.0
|
0.3 0.5
|
0.8 4.0
|
3.0 3.6
|
2.0 3.3
|
5.8 10.9
|
7.5 15.4
|
0.9 1.8
|
- -
|
14 14
|
ÁÖ 6.0¾ï |
154Á 66¹é |
Áö¹æ |
1¾ï8õ2¹é
 |
31 |
| 79976 |

6¿ù °á»ê-¸Å³â ÀÚü°á»ê / ÀÌÀÍÀ׿©±Ý ¾à 4.87¾ï
2025³â ¾çµµÀÚ °á»êÈÄ 7¿ù¸»°æ Àܱݰ¡´É
ÇàÁ¤Ã³ºÐ Ùí / ½Ã¼³¹°¡æÅä¸ñ Àüȯ
ÁøÇà°ø»ç:Åä¸ñ ¾à 11¾ï( ~26.05¿ù¸» ¿Ï·á¿¹Á¤)
|
|
Åä¸ñ ½À½Ä¹æ¼ö ¼®°ø |
11¾ï 9¾ï 9¾ï
|
4.8 4.1 -
|
11.5 12.3 -
|
- 7.1 -
|
1.0 4.1 -
|
5.3 6.7 -
|
6.3 17.9 -
|
22.6 34.3 -
|
4.3 2.0 2.3
|
- - -
|
13 14
|
ÁÖ 5.0¾ï |
130Á 51¹é |
Áö¹æ |
2¾ï
 |
30 |
| 81446 |

ÇÕÀÚȸ»ç / 12¿ù °á»ê-¿¹±Ý+°ø»ç¹Ì¼ö±Ý+ÃâÀÚ±Ý °á»ê / ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó / 2024³â À׿©±Ý ¾à 17¾ï
°øÁ¦ AA( ~26.07¿ù),¿ÜºÎ B+( ~26.06¿ù) / ½Ã¼³¹°¡æÅä¸ñ Àüȯ
2025³â °á»ê ÀÚü °á»êÁß( ~26.02¿ù¸» ðû)
|
|
Åä¸ñ ½À½Ä¹æ¼ö µµÀå »óÇϼöµµ |
60¾ï 60¾ï 30¾ï 24¾ï
|
1.0 11.7 6.7 0.2
|
2.6 15.3 3.2 0.2
|
10.0 4.3 - 0.6
|
- 2.8 0.2 0.9
|
22.0 21.0 0.8 -
|
32.0 28.1 1.0 1.5
|
35.6 55.1 10.9 1.9
|
13.0 0.6 8.5 1.1
|
- - - -
|
92 92
|
ÇÕ 7.0¾ï |
194Á 164¹é |
Áö¹æ |
2¾ï4õ5¹é
 |
25 |
| 81661 |

¸Å³â Çö±Ý¹× ÀÚü°á»ê
À׿©±Ý ¾à 2¾ï / ÇàÁ¤Ã³ºÐ,ÁøÇà°ø»ç Ùí
±â¼úÀÚ °³Àλç¾÷ÀÚ 1ÀÎ êó,±Þ¿©ÀÌü³»¿ª êó
º¸Áõ»ç êó / ÇöÀç °øÁ¦ ¹Ì´ëÃ⠾絵½Ã ´ëÃ⿹Á¤
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ ½À½Ä¹æ¼ö |
36¾ï 18¾ï
|
3.0 1.8
|
5.0 -
|
0.7 5.8
|
20.0 -
|
17.0 -
|
37.7 5.8
|
45.7 7.6
|
28.0 -
|
- -
|
05 05
|
ÁÖ 3.5¾ï |
160Á 32¹é |
Áö¹æ |
4¾ï1õ
 |
30 |
| 80766 |

ÇàÁ¤Ã³ºÐ Ùí / 12¿ù °á»ê-Çö±Ý°á»ê
2024³â À׿©±Ý ¾à 3.5¾ï
½Ã¼³¹°¡æÅä¸ñ Àüȯ
±â¼úÀÚ ÀÚº»±Ý ÀÌ»ó¾øÀ½
25³â °ø»ç ÀüºÎ Áذø
|
|
Åä¸ñ ½À½Ä¹æ¼ö |
30¾ï 24¾ï
|
1.8 1.2
|
1.9 0.4
|
1.8 1.1
|
12.1 0.4
|
2.8 1.4
|
16.7 2.9
|
20.4 4.5
|
15.3 2.8
|
- -
|
00 00
|
ÁÖ 5.0¾ï |
115Á 48¹é |
Áö¹æ |
2¾ï9õ
 |
27 |