Market cap
$29,228 Mln
Revenue (TTM)
$35,462 Mln
P/E Ratio
--
P/B Ratio
10
Div. Yield
0 %
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
29,228 | 7,672 | 2,873,797 | 14,150 | 1,689 |
Revenue ($ Mln) |
35,462 | 2,859 | 775,680 | 12,904 | 1,310 |
Net Profit ($ Mln) |
-767.00 | 209.49 | 135,281.00 | -321.00 | 72.64 |
Net Margin (%) |
-2.16 | 7.33 | 17.44 | -2.49 | 5.54 |
RoE (%) |
-20.16 | -- | 28.10 | -- | 13.93 |
Price to Earnings |
-- | 26.45 | 21.43 | -- | 23.29 |
Price-To-Book |
10.03 | 21.42 | 5.01 | 2,679.46 | 3.19 |
Income Statement ($ Mln)
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
35,462.00 | 2,859.25 | 775,680.00 | 12,904.00 | 1,310.29 |
|
Cost of Revenue
|
25,407.00 | 792.14 | 381,870.00 | 9,026.00 | 598.57 |
|
Gross Profit
|
10,141.00 | 2,065.70 | 360,510.00 | 3,765.00 | 655.78 |
|
Operating Expenses
|
10,683.00 | 1,609.89 | 300,098.00 | 3,654.00 | 631.72 |
|
Operating Profit (EBIT)
|
-628.00 | 457.22 | 93,712.00 | 224.00 | 80.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
-601.00 | 493.07 | 174,926.00 | -313.00 | 94.96 |
|
Provision for Tax
|
166.00 | 87.83 | 39,615.00 | 8.00 | 22.85 |
|
Profit after Tax (Net Income)
|
-767.00 | 209.49 | 135,281.00 | -321.00 | 72.64 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.53 |
|
Consolidated Profit
|
0.00 | 0.00 | 42,379.00 | -215.00 | 0.00 |
Liabilities ($ Mln)
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,987.00 | -1,395.08 | 551,620.00 | -2,788.00 | 538.18 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.53 |
|
Non-Current Liabilities
|
3,768.00 | 2,563.93 | 302,795.00 | 3,498.00 | 19.65 |
|
Current Liabilities
|
10,639.00 | 1,270.31 | 241,274.00 | 2,268.00 | 283.79 |
|
Total Liabilities
|
17,787.00 | 2,827.25 | 818,042.00 | 3,440.00 | 765.00 |
Assets ($ Mln)
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
8,134.00 | 563.89 | 846,425.00 | 1,293.00 | 139.82 |
|
Current Assets
|
9,260.00 | 1,875.27 | 249,264.00 | 1,685.00 | 704.67 |
|
Total Assets
|
17,787.00 | 2,827.25 | 818,042.00 | 3,440.00 | 765.00 |
|
Total Debt*
|
5,633.00 | 3,075.81 | 223,232.00 | 3,477.00 | 30.87 |
|
Net Current Assets
|
-1,379.00 | 604.96 | 0.00 | -583.00 | 420.88 |
Cashflow ($ Mln)
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,773.00 | 693.41 | 139,514.00 | 534.00 | 59.40 |
|
Cash Flow from Investing Activities
|
-1,254.00 | 32.08 | -142,545.00 | -219.00 | -14.87 |
|
Cash from Financing Activities
|
-247.00 | -169.88 | 9,661.00 | -129.00 | -1.39 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.43 | 9.04 | 15.84 | -22.75 | 12.05 |
|
ROE (%)
|
-20.16 | -17.55 | 28.10 | 11.31 | 13.93 |
|
ROA (%)
|
-2.78 | 6.20 | 12.22 | -5.98 | 6.99 |
|
EBIT Margin (%)
|
-1.48 | 16.77 | 23.05 | -1.30 | 5.35 |
|
Net Margin (%)
|
-2.16 | 7.33 | 17.44 | -2.49 | 5.54 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
9.92 | 2.14 | 15.77 | 7.46 | 10.80 |
|
EBIT Growth (%)
|
-155.56 | 52.84 | 109.97 | 23.29 | 17.29 |
|
Net Profit Growth (%)
|
-310.14 | 27.72 | 91.55 | -7.00 | 60.40 |
|
EPS Growth (%)
|
-314.33 | 43.67 | 89.73 | -2.66 | 60.02 |
|
Book Value Growth (%)
|
-34.26 | -25.66 | 63.80 | -0.21 | 14.41 |
Valuation Ratios
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
210.38 | 42.02 | 32.28 | -41.70 | 35.27 |
|
Price / Book Value
|
9.47 | -6.24 | 6.10 | -4.69 | 4.25 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
35.06 | 22.63 | 15.35 | 189.99 | 22.05 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.21 | -1.67 | 0.00 | -1.00 | 0.00 |
|
Short term debt to equity ratio
|
0.85 | -0.47 | 0.00 | 0.00 | 0.02 |
|
Current Ratio
|
0.87 | 1.48 | 1.03 | 0.74 | 2.48 |
|
Quick Ratio
|
0.68 | 1.48 | 0.87 | 0.71 | 1.51 |
|
Interest Coverage
|
-6.91 | 30.07 | 53.51 | -1.16 | -- |
Operating Efficiency Ratios
| Coupang LLC (CPNG) | Etsy (ETSY) | Amazon.com (AMZN) | Wayfair Inc. Class A (W) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.02 | 7.08 | 11.36 | 1.43 | 2.37 |
|
Asset Turnover
|
1.28 | 0.85 | 0.70 | 2.40 | 1.26 |
|
Receivable days
|
4.07 | 26.09 | 31.38 | 6.19 | 4.44 |
|
Inventory Days
|
32.60 | -- | 37.17 | 3.09 | 154.17 |
|
Payable days
|
88.73 | 100.35 | 110.82 | 51.43 | 32.53 |
|
Cash Conversion Cycle
|
-52.06 | -- | -42.27 | -42.16 | 126.08 |