Subscribe

T'Way Air Co., Ltd. (091810.KS)

KRW627.00 +3.00 (+0.48%)
KR KSC Industrials Airlines, Airports & Air Services
Address 210, Haneul-gil 7505
Seoul, KR
CEO Sang-Kyoon Lee
IPO 2018-08-01
ISIN KR7091810002

Explore sections of this company profile

Description

T'Way Air Co., Ltd. is a South Korean airline, established in 2003, which offers air transportation services. Headquartered in Seoul, the company previously traded as Hansung Airlines Co. Ltd. before adopting its present name in August 2010.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW627.00 +3.00 (+0.48%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.90
Float Shares
164.08M
Free Float %
69.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.83% -7.44% -15.54% -38.60% -47.27% -39.80% -58.90% -71.22% -72.82% -87.53% -87.53%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
627.00
DCF (Levered) 213,911.32 +34,016.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 2 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.27
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Airlines, Airports & Air Services: +6.5%
    +17.0% Q1'26: +37.1% (vs Q1'25)
  • EPS growth Airlines, Airports & Air Services: +12.5%
    -287.5% Q1'26: +75.0% (vs Q1'25)
  • FCF margin FCF growth · Airlines, Airports & Air Services: -2.8%
    -9.7% Q1'26: +12.8% (vs Q1'25)
  • EBIT margin Airlines, Airports & Air Services: +10.3%
    -14.8% Q1'26: +3.1% (vs Q1'25)
  • ROIC Airlines, Airports & Air Services: +6.0%
    -68.4% Q1'26: +17.1% (vs Q1'25)
  • Share dilution Airlines, Airports & Air Services: +0.0%
    +33.0% Q1'26: +49.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Airlines, Airports & Air Services: 1.43×
    -7.10× Q1'26: 2.67× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.99) × ERP
WACC = 28% × Ke + 72% × Kd (8.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 627.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
731.79B
est: 742.67B (-1.5%)
810.45B
est: 818.73B (-1.0%)
269.22B
est: 281.05B (-4.2%)
214.40B
est: 214.00B (+0.2%)
525.82B
est: 518.50B (+1.4%)
1.35T
est: 1.33T (+1.5%)
1.54T
est: 1.54T (+0.0%)
1.80T
est: 1.76T (+2.4%)
2.11T
2.07T – 2.15T
+20.0% YoY
2.12T
2.06T – 2.17T
+0.4% YoY
2.14T
2.09T – 2.19T
+1.2% YoY
EBITDA
60.05B
est: -50.15B (+219.7%)
71.54B
est: -55.28B (+229.4%)
-38.09B
est: -18.98B (-100.7%)
-80.68B
est: -14.45B (-458.3%)
-30.17B
est: -35.01B (+13.8%)
245.82B
est: -89.71B (+374.0%)
85.01B
est: -75.63B (+212.4%)
-89.91B
est: -86.44B (-4.0%)
-103.77B
-105.71B – -101.83B
-20.0% YoY
-104.16B
-106.94B – -101.38B
-0.4% YoY
-105.44B
-107.85B – -103.03B
-1.2% YoY
EBIT
50.40B
est: -222.47B (+122.7%)
-27.34B
est: -245.26B (+88.9%)
-147.47B
est: -84.19B (-75.2%)
-172.64B
est: -64.11B (-169.3%)
-122.30B
est: -155.32B (+21.3%)
145.77B
est: -398.00B (+136.6%)
-31.49B
est: -337.28B (+90.7%)
-265.47B
est: -385.49B (+31.1%)
-462.77B
-471.42B – -454.11B
-20.0% YoY
-464.52B
-476.94B – -452.11B
-0.4% YoY
-470.23B
-480.99B – -459.47B
-1.2% YoY
Net Income
37.88B
est: 118.11B (-67.9%)
-43.21B
est: -133.50B (+67.6%)
-137.87B
est: -315.61B (+56.3%)
-156.24B
est: -277.67B (+43.7%)
-118.67B
est: -170.56B (+30.4%)
99.13B
est: 98.77B (+0.4%)
-65.88B
est: -13.42B (-391.0%)
-339.56B
est: -318.78B (-6.5%)
-149.56B
-1.14T – 837.52B
+53.1% YoY
-5.95B
-9.60B – -2.29B
+96.0% YoY
34.84B
33.80B – 35.88B
+685.7% YoY
SGA
35.26B
est: 46.04B (-23.4%)
42.62B
est: 50.75B (-16.0%)
14.46B
est: 17.42B (-17.0%)
16.89B
est: 13.27B (+27.3%)
34.06B
est: 32.14B (+6.0%)
69.49B
est: 82.36B (-15.6%)
93.97B
est: 101.11B (-7.1%)
130.94B
est: 115.56B (+13.3%)
138.72B
136.13B – 141.31B
+20.0% YoY
139.25B
135.53B – 142.97B
+0.4% YoY
140.96B
137.73B – 144.18B
+1.2% YoY
EPS
601.72
est: 554.66 (+8.5%)
-585.88
est: -626.92 (+6.5%)
-2,030.97
est: -1,482.18 (-37.0%)
-1,321.33
est: -1,304.00 (-1.3%)
-822.77
est: -801.00 (-2.7%)
505.98
est: 463.83 (+9.1%)
-309.38
est: -47.36 (-553.2%)
-1,198.80
est: -1,125.42 (-6.5%)
-528.00
-4,012.80 – 2,956.80
+53.1% YoY
-21.00
-33.91 – -8.09
+96.0% YoY
123.00
119.34 – 126.66
+685.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
225.97B
OE per share TTM
918.72
Owner's Yield
89.44%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
48.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex KOSPI 226490.KS 0.01% 62.9K 0.15%
2 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.00% 3.1K 0.56%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-88.93M
Shares Outstanding
236.72M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chang-Seop Shim Communication Officer male
Eun-young Choi Marketing Manager female
Hong-geun Jeong Chairman of the Board & CEO male
Hyung-yi Kim Inside Director & Head of Management Headquarters male
Sang-Kyoon Lee CEO & Executive Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits