Coupang, Inc. (NYSE: CPNG)

Sector: Consumer Cyclical Industry: Internet Retail CIK: 0001834584
Market Cap 37.67 Bn
P/B 7.95
P/E 96.59
P/S 1.12
ROIC (Qtr) 4.72
Div Yield % 0.00
Rev 1y % (Qtr) 17.81
Total Debt (Qtr) 4.95 Bn
Debt/Equity (Qtr) 1.04

About

Coupang, Inc., a prominent player in the South Korean e-commerce industry, is known for its operations of online platforms such as Coupang.com, Coupang Play, and Coupang Eats. Since its inception in 2010, the company has grown to become one of the largest e-commerce companies in South Korea. Its primary business activities encompass online retail, food delivery, and digital content streaming. Coupang generates revenue through several channels, including online retail sales, food delivery, and digital content streaming. The company offers a wide...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 2.37B provides robust 0.48x coverage of total debt 4.95B, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 7.32B provide 3.88x coverage of short-term debt 1.89B, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 18.47B provides 3.73x coverage of total debt 4.95B, indicating robust asset backing and low credit risk.
  • Operating cash flow of 2.37B provides exceptional 21.52x coverage of interest expenses 110M, showing strong debt service capability.
  • Tangible assets of 18.47B provide exceptional 87.94x coverage of deferred revenue 210M, showing strong service capability backing.

Bear case

  • Operating cash flow of 2.37B barely covers its investment activities of (1.02B), with a coverage ratio of -2.32, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • The company's operating cash flow of 2.37B shows concerning coverage of stock compensation expenses of 474M, with a 4.99 ratio indicating potential earnings quality issues.
  • Operating earnings of 983M show weak coverage of depreciation charges of 977M, with a 1.01 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 977M relative to operating cash flow of 2.37B, which is 0.41x suggests significant maintenance capital requirements affecting free cash flow.
  • Operating cash flow of 2.37B shows concerning coverage of minority interest expenses of (19M), which is -124.58x, suggesting complex corporate structure risks.

Product and Service Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Internet Retail
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AMZN Amazon Com Inc 2,526.56 Bn 33.03 3.65 135.42 Bn
2 BABA Alibaba Group Holding Ltd 395.87 Bn 22.47 2.79 39.55 Bn
3 PDD PDD Holdings Inc. 149.89 Bn 10.44 2.55 1.50 Bn
4 MELI Mercadolibre Inc 106.40 Bn 51.23 4.06 9.88 Bn
5 DASH DoorDash, Inc. 88.88 Bn 103.00 7.03 3.26 Bn
6 SE Sea Ltd 73.28 Bn 51.67 3.48 4.24 Bn
7 EBAY Ebay Inc 64.91 Bn 5.04 6.46 7.02 Bn
8 JD JD.com, Inc. 42.35 Bn 9.36 0.23 15.74 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.89 1.64
EV to Cash from Ops. EV/CFO 14.94 10.76
EV to Debt EV to Debt 7.14 18.39
EV to EBIT EV/EBIT 35.97 20.59
EV to EBITDA EV/EBITDA 20.16 20.75
EV to Free Cash Flow [EV/FCF] EV/FCF 27.89 16.58
EV to Market Cap EV to Market Cap 0.94 -3.15
EV to Revenue EV/Rev 1.05 -4.05
Price to Book Value [P/B] P/B 7.95 5.50
Price to Earnings [P/E] P/E 96.59 36.85
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -93.84
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -203.90
Dividend per Basic Share Div per Share (Qtr) 0.00 0.08
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -3.46
Interest Coverage Int. cover (Qtr) 8.94 -1,581.43
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -24.32 -39.45
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 22.87 53.91
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -66.35 37.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 65.47 -62.59
EBIT Growth (1y) % EBIT 1y % (Qtr) 81.03 8.33
EBT Growth (1y) % EBT 1y % (Qtr) 103.50 -10.66
EPS Growth (1y) % EPS 1y % (Qtr) -62.07 13.44
FCF Growth (1y) % FCF 1y % (Qtr) 35.61 -46.02
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 25.79 23.19
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.80 1.17
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.04
Cash Ratio Cash Ratio (Qtr) 0.72 2.14
Current Ratio Curr Ratio (Qtr) 1.06 3.56
Debt to Equity Ratio Debt/Equity (Qtr) 1.04 0.52
Interest Cover Ratio Int Coverage (Qtr) 8.94 -1,581.43
Times Interest Earned Times Interest Earned (Qtr) 8.94 -1,581.43
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.80 4.40
EBIT Margin % EBIT Margin % (Qtr) 2.92 -36.99
EBT Margin % EBT Margin % (Qtr) 2.59 -40.80
Gross Margin % Gross Margin % (Qtr) 30.00 44.74
Net Profit Margin % Net Margin % (Qtr) 1.20 -40.62