Compoundeer Logo
COMPOUNDEER
Uncovering Potential
RankingCompaniesDCF
CPNG Logo

Coupang, Inc.

CPNG

Retail-Catalog & Mail-Order Houses

Mkt Cap

$25.73B

PE

59.93

Debt

$1.292B

Cash

$5.261B

EV

$21.76B

FCF

$1.84B

Market Cap

$25.73B

P/E Ratio

59.93

Debt

$1.292B

Cash

$5.261B

EV

$21.76B

FCF

$1.84B
Charts data: {"Earnings":[{"time":"2019-12-30","value":-768300000},{"time":"2020-12-30","value":-555891000},{"time":"2021-12-30","value":-1542590000},{"time":"2022-12-30","value":-92042000}],"Sales":[{"time":"2019-12-30","value":6273263000},{"time":"2020-12-30","value":11967339000},{"time":"2021-12-30","value":18406372000},{"time":"2022-12-30","value":20582615000}],"Net Margins":[{"time":"2019-12-30","value":-0.12247214886415571},{"time":"2020-12-30","value":-0.04645067713047989},{"time":"2021-12-30","value":-0.08380739017987901},{"time":"2022-12-30","value":-0.004471832174871852}],"Assets":[{"time":"2020-12-30","value":5067332000},{"time":"2021-12-30","value":8641834000},{"time":"2022-12-30","value":9512903000}],"Stockholders Equity":[{"time":"2019-12-30","value":-3532912000},{"time":"2020-12-30","value":-4068862000},{"time":"2021-12-30","value":2175957000},{"time":"2022-12-30","value":2413913000}],"ROE":[{"time":"2019-12-30","value":0.21746932841803024},{"time":"2020-12-30","value":0.1366207553856582},{"time":"2021-12-30","value":-0.7089248546731393},{"time":"2022-12-30","value":-0.03812979175305821}],"ROA":[{"time":"2020-12-30","value":-0.09134293944032086},{"time":"2021-12-30","value":-0.1728755724768608},{"time":"2022-12-30","value":-0.009787233192643718}]}

Coupang, Inc., together with its subsidiaries owns and operates in e-commerce business through its mobile applications and Internet websites primarily in South Korea. The company operates through two segments, Product Commerce and Developing Offerings. It 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. The company also offers Rocket Fresh, which offers fresh groceries; Coupang Eats, a restaurant ordering and delivery services; and Coupang Play, an online content streaming services, as well as advertising products. It also performs operations and support services in the United States, Japan, Taiwan, Singapore, and China. Coupang, Inc. was incorporated in 2010 and is headquartered in Seattle, Washington.

Sector

  • AMZN Logo

    AMZN

  • CDW Logo

    CDW

  • CHWY Logo

    CHWY

  • CNXN Logo

    CNXN

  • NSIT Logo

    NSIT

  • QRTEA Logo

    QRTEA

Growth

%

%

Discount

%

%

Multiple

g\r+10%+11%+12%+13%+14%
0%109887
+1%1110988
+2%13111098
+3%141311109
+4%1714121110
Years012345678910TV
FCF$1.84B$2.392B$3.043B$3.786B$4.607B$5.477B$6.359B$7.207B$7.968B$8.588B$9.017B$90.17B
DCF$2.08B$2.301B$2.49B$2.634B$2.723B$2.749B$2.71B$2.605B$2.441B$2.229B$22.29B
Value$47.25B

In the chart Earnings are multiplied by this value.

Earnings Growth 330%
Earnings Stability -49%


Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years12-201912-202012-202112-2022TTM
Net Margin-12%-4.6%-8.4%-0.45%1.9%
ROA--9.1%-17%-0.98%4.4%
ROE22%14%-71%-3.8%15%

What is the average Net Margin?

The average Net Margin over the past 5 years is -4.41%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +7.93%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is -9.13%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is +16.31%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is -37.35%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +67.08%.


Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years12-201912-202012-202112-2022TTM
Debt FCF--4.08-0.89-3.270.70
Debt Equity--0.180.440.350.44
MIN
Graham Stability-----

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 0.70.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -2.37.

What is the Graham’s Stability?

Graham’s Stability measure stands at -.


Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years12-201912-2021Trend
Revenue49%12%-39%
Net Income---
Stockholders Equity-11%-
FCF---

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is -39.47%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is -.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is -.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -.