| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | 1 | — | — | — | — | — | — |
| Sell | — | 2 | — | 1 | — | — | — | — | — | — | 2 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | ‡‡‡‡‡ |
|
| 2025 | ‡‡‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 5,596.00 | 6,030.00 | 6,412.00 | 6,204.00 |
| Receivables | 314.00 | 407.00 | 363.00 | 363.00 |
| Inventory | 1,666.00 | 2,099.00 | 2,256.00 | 2,067.00 |
| Other | 316.00 | 458.00 | 660.00 | 626.00 |
| 7,892.00 | 8,994.00 | 9,691.00 | 9,260.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 5,099.00 | 5,554.00 | 6,298.00 | 6,328.00 |
| ST’ Debt | 203.00 | 66.00 | — | — |
| Other | 526.00 | 593.00 | 851.00 | 686.00 |
| 6,945.00 | 7,716.00 | 9,357.00 | 10,639.00 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡ |
| Book Value | — | ‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 8,504.00 | 8,856.00 | — | — |
—
|
| ’25 | 7,908.00 | 8,524.00 | 9,267.00 | 8,835.00 |
34,534.00
|
| ’24 | 7,114.00 | 7,323.00 | 7,866.00 | 7,965.00 |
30,268.00
|
| ’23 | 5,801.00 | 5,838.00 | 6,184.00 | 6,560.00 |
24,383.00
|
| ’22 | 5,116.69 | 5,037.82 | 5,101.33 | 5,327.16 |
20,583.00
|
| ’21 | 4,206.86 | 4,478.11 | 4,644.71 | 5,076.69 |
18,406.37
|
| ’20 | 2,413.26 | 2,614.08 | 3,136.51 | 3,803.49 |
11,967.34
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 184.00 | 367.00 | — | — |
—
|
| ’25 | 354.00 | 545.00 | 792.00 | 82.00 |
1,773.00
|
| ’24 | 212.00 | 664.00 | 334.00 | 676.00 |
1,886.00
|
| ’23 | 501.00 | 820.00 | 722.00 | 609.00 |
2,652.00
|
| ’22 | (54.94) | (18.26) | 58.16 | 580.04 |
565.00
|
| ’21 | (183.35) | 30.88 | (55.37) | (202.75) |
(410.58)
|
| ’20 | 314.72 | (240.01) | 210.38 | 16.47 |
301.55
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (110.00) | 51.00 | — | — |
—
|
| ’25 | 116.00 | 247.00 | 442.00 | (278.00) |
527.00
|
| ’24 | 107.00 | 488.00 | (42.00) | 463.00 |
1,016.00
|
| ’23 | 407.00 | 449.00 | 537.00 | 382.00 |
1,775.00
|
| ’22 | (289.60) | (195.46) | (222.45) | 461.51 |
(246.00)
|
| ’21 | (330.15) | (137.69) | (244.59) | (369.95) |
(1,082.38)
|
| ’20 | 246.66 | (272.85) | (3.44) | (152.94) |
(182.57)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.15) | (0.32) | — | — |
—
|
| ’25 | 0.06 | 0.02 | 0.05 | (0.01) |
0.11
|
| ’24 | 0.00 | (0.04) | 0.04 | 0.08 |
0.08
|
| ’23 | 0.05 | 0.08 | 0.05 | 0.57 |
0.75
|
| ’22 | (0.12) | (0.04) | 0.05 | 0.06 |
(0.05)
|
| ’21 | (0.68) | (0.30) | (0.19) | (0.23) |
(1.08)
|
| ’20 | (0.08) | (0.09) | (0.10) | (0.05) |
(0.32)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | — | ‡‡‡‡‡ | 8.98 | 12.67 | 13.51 | 19.02 | — | — | — |
Low Price
|
| — | — | — | — | — | ‡‡‡‡ | 29.65 | 19.99 | 26.91 | 34.08 | — | — | — |
High Price
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 63,000 | 78,000 | 95,000 | 108,000 | — | — | — |
Employees
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.33 | 0.31 | 0.32 | 0.32 | — | — | — |
Revenue/Emp
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20,583.00 | 24,383.00 | 30,268.00 | 34,534.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.88% | 25.39% | 29.18% | 29.37% | — | — | — |
Gross Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (93.00) | 584.00 | 473.00 | 597.00 | ‡‡‡‡‡ | — | — |
EBT
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.45%) | 2.40% | 1.56% | 1.73% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (92.00) | 1,360.00 | 66.00 | 214.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 231.00 | 275.00 | 433.00 | 517.00 | — | — | — |
Depreciation
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.66 | 13.68 | 16.87 | 19.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.05) | 0.76 | 0.09 | 0.11 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.32 | 1.49 | 1.05 | 0.98 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.46) | (0.49) | (0.48) | (0.69) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.14) | 1.00 | 0.57 | 0.29 | — | — | — |
Free CF/Sh
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.37 | 2.29 | 2.29 | 2.54 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,765.00 | 1,782.00 | 1,794.00 | 1,818.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 20.70 | 244.22 | 196.58 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.28 | 1.15 | 1.30 | 1.24 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 10.91 | 6.86 | 9.61 | 9.28 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.13 | 0.95 | 1.14 | 1.08 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (94.78) | 13.05 | 33.91 | 70.76 | — | — | — |
EV/FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 565.00 | 2,652.00 | 1,886.00 | 1,773.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (811.00) | (877.00) | (870.00) | (1,246.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (246.00) | 1,775.00 | 1,016.00 | 527.00 | ‡‡‡‡‡ | — | — |
FCF
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 767.00 | 947.00 | 1,278.00 | 334.00 | — | — | — |
Working Cap'
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 667.00 | 732.00 | 1,054.00 | 648.00 | — | — | — |
Total Debt
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3,018.00) | (4,864.00) | (4,976.00) | (5,764.00) | — | — | — |
Net Debt
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,414.00 | 4,089.00 | 4,102.00 | 4,623.00 | — | — | — |
Sh' Equity
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.01%) | 11.90% | 1.07% | 1.26% | ‡‡‡‡‡ | — | — |
ROA
|
| — | — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00% | 0.00% | 0.00% | 0.00% | — | — | — |
ROIC
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.01%) | 41.83% | 3.76% | 4.77% | ‡‡‡‡‡ | — | — |
ROE
|
Coupang, Inc. (CPNG), the “Amazon of South Korea,” has evolved from a 2010 startup into a dominant e-commerce force, capturing over 25% market share in a $150+ billion arena through rocket-fast Rocket Dawn delivery and expansions into Taiwan and Singapore. Revenue has surged 640% from $4.1 billion in 2018 to $30.3 billion in 2024, with gross margins exploding from 4.7% to 29.2%, driven by private labels, supply chain mastery, and developer tools. Projections show steady 13-15% annual growth to $44.3 billion by 2027, mirroring Amazon’s early maturation playbook amid Asia’s e-commerce boom.
Profitability has inflected decisively: EBT turned positive in 2023, with net income rebounding sharply and free cash flow per share stabilizing at $0.57 in 2024 after massive infrastructure buildouts. A fortress balance sheet boasts $5 billion net cash, manageable debt, and ROE swings signaling equity efficiency. Yet, the stock has lagged, trading at compressed 1.1x PS and forward 22.5x PE by 2027— a classic disruptor disconnect as revenue per share doubles since IPO.
Analysts forecast 91% average upside, fueled by Rocket Delivery ramps, Coupang Eats, fintech tailwinds, and potential Japan entry, with risks like competition offset by FCF firepower. This undervalued gem echoes historical tech renaissances, priming patient investors for 50-100% rerating as earnings materialize.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.