Coupang, Inc. Website

Coupang, Inc.

NYSE-CPNG

Basic

  • Market Cap

    $35.38B

  • EV

    $33.9B

  • 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

    19.67%

  • EBITDA Fwd 2Yr

    56.33%

  • EPS Fwd 2Yr

    49.5%

  • 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)

Metric
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

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%