XNYSCPNG
Market cap41bUSD
Dec 24, Last price
22.86USD
1D
0.26%
1Q
-8.16%
IPO
-52.84%
Name
Coupang Inc
Chart & Performance
P/E
30.24
P/S
1.69
EPS
0.76
Div Yield, %
0.00%
Shrs. gr., 5y
2.42%
Rev. gr., 5y
43.17%
Revenues
24.38b
+18.46%
Net income
1.36b
P
CFO
2.65b
+369.02%
Earnings
Feb 25, 2025
Profile
Coupang, Inc. owns and operates in e-commerce business through its mobile applications and Internet websites primarily in South Korea. It operates through two segments, Product Commerce and Growth Initiatives. The company sells various products and services in the categories of home goods and décor products, apparel, beauty products, fresh food and groceries, sporting goods, electronics, and everyday consumables, as well as travel, and restaurant order and delivery services. It also performs operations and support services in China, Singapore, Japan, Taiwan, and the United States. Coupang, Inc. was incorporated in 2010 and is headquartered in Seoul, South Korea.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 24,383,000 18.46% | 20,582,615 11.82% | 18,406,372 53.81% | |||
Cost of revenue | 23,910,000 | 20,694,634 | 19,900,334 | |||
Unusual Expense (Income) | ||||||
NOPBT | 473,000 | (112,019) | (1,493,962) | |||
NOPBT Margin | 1.94% | |||||
Operating Taxes | (776,000) | (1,063) | 1,002 | |||
Tax Rate | ||||||
NOPAT | 1,249,000 | (110,956) | (1,494,964) | |||
Net income | 1,360,000 -1,577.59% | (92,042) -94.03% | (1,542,590) 224.83% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 9,000 | 17,774 | 3,431,277 | |||
BB yield | -0.03% | -0.07% | -8.20% | |||
| Debt | ||||||
Debt current | 871,000 | 630,263 | 636,594 | |||
Long-term debt | 3,303,000 | 3,331,164 | 2,972,810 | |||
Deferred revenue | ||||||
Other long-term liabilities | 381,000 | 264,924 | 237,122 | |||
Net debt | (1,069,000) | 450,469 | 118,857 | |||
| Cash flow | ||||||
Cash from operating activities | 2,652,000 | 565,439 | (410,578) | |||
CAPEX | (896,000) | (824,262) | (673,663) | |||
Cash from investing activities | (927,000) | (848,254) | (675,525) | |||
Cash from financing activities | 199,000 | 247,352 | 3,576,850 | |||
FCF | 408,193 | (613,989) | (2,791,062) | |||
| Balance | ||||||
Cash | 5,243,000 | 3,509,334 | 3,487,708 | |||
Long term investments | 1,624 | 2,839 | ||||
Excess cash | 4,023,850 | 2,481,827 | 2,570,228 | |||
Stockholders' equity | (4,385,000) | (5,740,163) | 2,943,753 | |||
Invested Capital | 11,657,000 | 10,820,823 | 1,963,912 | |||
ROIC | 11.11% | |||||
ROCE | 6.50% | |||||
| EV | ||||||
Common stock shares outstanding | 1,803,000 | 1,764,598 | 1,423,887 | |||
Price | 16.19 10.06% | 14.71 -49.93% | 29.38 | |||
Market cap | 29,190,570 12.46% | 25,957,237 -37.95% | 41,833,800 | |||
EV | 28,136,570 | 26,407,706 | 50,594,491 | |||
EBITDA | 748,000 | 118,946 | (1,292,482) | |||
EV/EBITDA | 37.62 | 222.01 | ||||
Interest | 48,000 | 27,169 | 45,358 | |||
Interest/NOPBT | 10.15% | |||||