valuation_annual_table

구분	주가(원)	EPS(원)	BPS(원)	PER(배)	PBR(배)
2025A	313,000	8,085	703,300	38.71	0.45
2026F	313,000	19,442	730,223	16.10	0.43
2027F	313,000	25,993	745,884	12.04	0.42
2028F	313,000	25,372	758,378	12.34	0.41