Coupang, Inc. Website

Coupang, Inc.

NYSE-CPNG

Basic

  • Market Cap

    $38.26B

  • EV

    $36.77B

  • Shares Out

    1,787.99M

  • Revenue

    $25.7B

  • Employees

    78,000

Margins

  • Gross

    26.07%

  • EBITDA

    3%

  • Operating

    1.81%

  • Pre-Tax

    2.02%

  • Net

    4.96%

  • FCF

    5.66%

Returns (5Yr Avg)

  • ROA

    -5.64%

  • ROTA

    -33.22%

  • ROE

    -33.4%

  • ROCE

    -12.36%

  • ROIC

    -10.55%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $26.53

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $5,226M

  • Net Debt

    -$1,609M

  • Debt/Equity

    0.86

  • EBIT/Interest

    6.93

Growth (CAGR)

  • Rev 3Yr

    23.14%

  • Rev 5Yr

    43.17%

  • Rev 10Yr

  • Dil EPS 3Yr

    -49.36%

  • Dil EPS 5Yr

    -46.17%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    19.39%

  • EBITDA Fwd 2Yr

    60.37%

  • EPS Fwd 2Yr

    54.25%

  • EPS LT Growth Est

    -21.9%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

Select a metric from the list below to chart it

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

5,787.1

11,045.1

16,488

18,338

21,223

21,913

Other Revenues, Total

486.2

922.2

1,918

2,245

3,160

3,783

Total Revenues

6,273.3

11,967.3

18,406

20,583

24,383

25,696

Total Revenues % Chg.

54.8%

90.8%

53.8%

11.8%

18.5%

20.8%

Cost of Goods Sold, Total

5,240

9,981.1

15,297

15,873

18,193

18,997

Gross Profit

1,033.2

1,986.2

3,109

4,710

6,190

6,699

Selling General & Admin Expenses, Total

1,675.1

2,502.2

4,307

4,822

5,717

6,235

Other Operating Expenses, Total

1,675.1

2,502.2

4,307

4,822

5,717

6,235

Operating Income

-641.9

-516

-1,198

-112

473

464

Interest Expense, Total

-96.9

-107.8

-45

-27

-48

-67

Interest And Investment Income

19.1

11

9

53

178

201

Net Interest Expenses

-77.8

-96.8

-36

26

130

134

Currency Exchange Gains (Loss)

23.3

2.4

Other Non Operating Income (Expenses)

-0.7

147.5

-12

-7

-19

-21

EBT, Excl. Unusual Items

-697.1

-462.9

-1,246

-93

584

577

Merger & Related Restructuring Charges

-58

Gain (Loss) On Sale Of Assets

Other Unusual Items

-296

EBT, Incl. Unusual Items

-697.1

-462.9

-1,542

-93

584

519

Income Tax Expense

-0.2

0.3

1

-1

-776

-726

Earnings From Continuing Operations

-696.9

-463.2

-1,543

-92

1,360

1,245

Minority Interest

29

Net Income

-696.9

-463.2

-1,543

-92

1,360

1,274

Preferred Dividend and Other Adjustments

71.4

92.7

Net Income to Common Incl Extra Items

-768.3

-555.9

-1,543

-92

1,360

1,274

Net Income to Common Excl. Extra Items

-768.3

-555.9

-1,543

-92

1,360

1,274

Total Shares Outstanding

70.7

105.8

1,754.2

1,772.6

1,790.3

1,795

Weighted Avg. Shares Outstanding

19.5

29

1,424

1,765

1,782

1,786.8

Weighted Avg. Shares Outstanding Dil

19.5

29

1,424

1,765

1,803

1,808.3

EPS

-39.5

-19.2

-1.1

-0.1

0.8

0.7

EPS Diluted

-39.5

-19.2

-1.1

-0.1

0.8

0.7

EBITDA

-571

-388.5

-997

119

748

770

Effective Tax Rate

0%

-0.1%

-0.1%

1.1%

-132.9%

-139.9%