Coupang, Inc. Website

Coupang, Inc.

NYSE-CPNG

Basic

  • Market Cap

    $40.74B

  • EV

    $38.3B

  • Shares Out

    1,793.32M

  • Revenue

    $24.38B

  • Employees

    78,000

Margins

  • Gross

    25.39%

  • EBITDA

    3.07%

  • Operating

    1.94%

  • Pre-Tax

    2.4%

  • Net

    5.58%

  • FCF

    7.2%

Returns (5Yr Avg)

  • ROA

    -3.84%

  • ROTA

    -39.86%

  • ROE

    -39.86%

  • ROCE

    -14.19%

  • ROIC

    -13.08%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $22.41

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $5,243M

  • Net Debt

    -$2,456M

  • Debt/Equity

    0.68

  • EBIT/Interest

    9.85

Growth (CAGR)

  • Rev 3Yr

    26.77%

  • Rev 5Yr

    43.17%

  • Rev 10Yr

  • Dil EPS 3Yr

    -66.05%

  • Dil EPS 5Yr

    -46.17%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    16.64%

  • EBITDA Fwd 2Yr

    55.4%

  • EPS Fwd 2Yr

    57.02%

  • 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

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

5,787.1

11,045.1

16,488

18,338

21,223

Other Revenues, Total

486.2

922.2

1,918

2,245

3,160

Total Revenues

6,273.3

11,967.3

18,406

20,583

24,383

Total Revenues % Chg.

54.8%

90.8%

53.8%

11.8%

18.5%

Cost of Goods Sold, Total

5,240

9,981.1

15,297

15,873

18,193

Gross Profit

1,033.2

1,986.2

3,109

4,710

6,190

Selling General & Admin Expenses, Total

1,675.1

2,502.2

4,307

4,822

5,717

Other Operating Expenses, Total

1,675.1

2,502.2

4,307

4,822

5,717

Operating Income

-641.9

-516

-1,198

-112

473

Interest Expense, Total

-96.9

-107.8

-45

-27

-48

Interest And Investment Income

19.1

11

9

53

178

Net Interest Expenses

-77.8

-96.8

-36

26

130

Currency Exchange Gains (Loss)

23.3

2.4

Other Non Operating Income (Expenses)

-0.7

147.5

-12

-7

-19

EBT, Excl. Unusual Items

-697.1

-462.9

-1,246

-93

584

Gain (Loss) On Sale Of Assets

Other Unusual Items

-296

EBT, Incl. Unusual Items

-697.1

-462.9

-1,542

-93

584

Income Tax Expense

-0.2

0.3

1

-1

-776

Earnings From Continuing Operations

-696.9

-463.2

-1,543

-92

1,360

Net Income

-696.9

-463.2

-1,543

-92

1,360

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

Net Income to Common Excl. Extra Items

-768.3

-555.9

-1,543

-92

1,360

Total Shares Outstanding

70.7

105.8

1,754.2

1,772.6

1,790.3

Weighted Avg. Shares Outstanding

19.5

29

1,424

1,765

1,782

Weighted Avg. Shares Outstanding Dil

19.5

29

1,424

1,765

1,803

EPS

-39.5

-19.2

-1.1

-0.1

0.8

EPS Diluted

-39.5

-19.2

-1.1

-0.1

0.8

EBITDA

-571

-388.5

-997

119

748

Effective Tax Rate

0%

-0.1%

-0.1%

1.1%

-132.9%