| 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 |
| 79977 |

µµÀå,½À½Ä.¹æ¼ö.¼®°ø ÁÖ·Â
6¿ù¸» °á»ê / ÃâÀÚ±Ý º°µµ
|
|
µµÀå ½À½Ä¹æ¼ö ¼®°ø |
4¾ï ±âº» ±âº»
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- 0.2 1.3
|
- - -
|
24 24
|
ÁÖ 1.5¾ï |
53Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
45 |
| 81611 |

±â¼úÀÚ¹× »ç¹«½Ç ÀμöÀÚÁغñ
°øÁ¦ÃâÀÚ±Ý Æ÷ÇÔ
¾÷ü ÀÚüÀÚ±Ý
|
|
°ÇÃà |
񃧯
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26 26
|
ÁÖ 3.6¾ï |
94Á ¹Ì´ëÃâ |
¼öµµ±Ç |
ÇùÀÇ
 |
35 |
| 81822 |

|
Àü±â |
񃧯
|
23.0
|
23.0
|
5.0
|
8.0
|
3.0
|
16.0
|
62.0
|
3.0
|
-
|
13 13
|
ÁÖ 2.0¾ï |
200Á 16¹é |
Áö¹æ |
ÇùÀÇ
 |
38 |
| 81762 |

|
¼Ò¹æ |
񃧯
|
3.0
|
7.0
|
-
|
1.5
|
3.5
|
5.0
|
15.0
|
1.0
|
-
|
18 18
|
ÁÖ 6.0¾ï |
40Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
37 |
| 81650 |

|
¼Ò¹æ |
񃧯
|
1.5
|
4.0
|
2.5
|
1.0
|
-
|
3.5
|
9.0
|
-
|
-
|
15 15
|
ÁÖ 4.0¾ï |
40Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
37 |
| 81983 |

¸Å³â ÀÚüÀÚ»ê °á»ê
2024³â À׿©±Ý ¾à 17¾ï
°æ¿µºñÀ² ¸¸Á¡ / ÇàÁ¤Ã³ºÐ Ùí
±â¼úÀÚ ÀÌ»ó¾øÀ½
ÁøÇà°ø»ç 16¾ï(¿¬Â÷°ø»ç)-28³â èÇ
|
|
Åä¸ñ |
77¾ï
|
18.0
|
4.0
|
26.0
|
59.0
|
25.0
|
110.0
|
132.0
|
16.5
|
-
|
01 22
|
ÁÖ 7.1¾ï |
131Á 98¹é |
Áö¹æ |
ÇùÀÇ
 |
5 |
| 81257 |

ºÐÇҾ絵
¹ýÀÎÀüȯºñ¿ë ¾ç¼öÀںδã
°øÁ¦ÀÜ¾× º°µµ(¹Ì´ëÃâ,°è¾à½Ã ´ëÃâ)
|
|
Àü±â |
7¾ï
|
-
|
-
|
2.9
|
2.5
|
0.5
|
5.9
|
5.9
|
-
|
-
|
12 22
|
ÁÖ 5.3¾ï |
200Á 72¹é |
Áö¹æ |
ÇùÀÇ
 |
39 |
| 81454 |

°æ¿µ»óÅ ¸¸Á¡ / ÇàÁ¤Ã³ºÐ Ùí
¿ÜºÎ BB- / ÁøÇà°ø»ç ¾à 20¾ï
2024³â¸» ÀÚüÀÚ»ê °á»ê
2024³â¸» À׿©±Ý ¾à 14¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
110¾ï 100¾ï 80¾ï 120¾ï
|
- 20.0 2.0 10.0
|
- 35.0 9.0 52.0
|
- 20.0 6.0 22.0
|
- 1.0 6.0 20.0
|
- 2.0 0.3 4.0
|
- 23.0 12.3 46.0
|
- 78.0 23.3 108.0
|
- - - -
|
- - - -
|
01 05
|
ÁÖ 19.0¾ï |
317Á 220¹é |
Áö¹æ |
ÇùÀÇ
 |
40 |
| 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
 |
42 |
| 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
 |
40 |
| 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
 |
43 |
| 79012 |

5³â ¼¿ï¹ýÀÎ
¾÷ÅÂ:µµ¸Å¹× ¼Ò¸Å¾÷,¼ºñ½º¾÷
Á¾¸ñ:ö¹°,±Ý¼ÓÆÄ½º³Ê,»ç¾÷°æ¿µ¹× °ü¸®ÀÚ¹®
2024³â ´©Àû°á¼Õ±Ý ¾à 1.7¾ï
¼¼¹«»ç °ü¸®¹ýÀÎ(±ú²ýÇÑ ¹ýÀÎ)
|
|
°ø¹ýÀÎ |
񃧯
|
0.4
|
0.3
|
0.2
|
-
|
0.2
|
0.4
|
1.1
|
-
|
-
|
11
|
ÁÖ 2.0¾ï |
¹Ì´ëÃâ |
¼öµµ±Ç |
ÇùÀÇ
 |
33 |
| 70485 |

Æ÷°ý¾çµµ
°øÁ¦ÀÜ¾× º°µµ
±â¼úÀÚ ½Â°è(¾à 3°³¿ù Á¤µµ)À¯»ó½Â°è °¡´É
|
|
Àü±â |
18¾ï
|
16.0
|
15.0
|
4.0
|
2.0
|
1.7
|
7.7
|
38.7
|
-
|
-
|
05 05
|
ÁÖ 2.1¾ï |
200Á 6¹é |
Áö¹æ |
ÇùÀÇ
 |
37 |
| 79712 |

185Á ÀÜ¾× 1.78¾ï
2024,2025³â ¿¬¸»°á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ,°³Àλç¾÷ÀÚ Ùí
|
|
Á¶°æ Åä°ø Æ÷Àå »óÇϼöµµ |
38¾ï 27¾ï 10¾ï 27¾ï
|
4.5 - - -
|
4.0 - - -
|
1.0 - - -
|
1.0 0.1 - 0.1
|
11.0 4.0 - 4.0
|
13.0 4.1 - 4.1
|
21.5 4.1 - 4.1
|
4.0 3.5 1.0 4.0
|
- - - -
|
11 11
|
ÁÖ 9.0¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
42 |
| 79711 |

9¿ù °á»ê-2024,2025³â °á»ê Çö±Ý 2´Þ(ÀÚü)
ÇàÁ¤Ã³ºÐ Ùí / °øÁ¦ Aµî±Þ
°³Àλç¾÷ÀÚ Ùí
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ µµÀå ¼®°ø |
20¾ï 17¾ï 17¾ï
|
6.0 0.7 -
|
16.5 1.0 -
|
- 1.0 0.2
|
- 1.5 1.0
|
5.0 - 0.4
|
5.0 2.5 1.6
|
27.5 4.2 1.6
|
1.0 - 0.3
|
- - -
|
01 12
|
ÁÖ 6.0¾ï |
158Á 56¹é |
Áö¹æ |
ÇùÀÇ
 |
45 |