Market cap
$2,873,797 Mln
Revenue (TTM)
$775,680 Mln
P/E Ratio
21.4
P/B Ratio
5
Div. Yield
0 %
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
2,873,797 | 29,228 | 14,150 | 7,672 | 1,689 |
Revenue ($ Mln) |
775,680 | 35,462 | 12,904 | 2,859 | 1,310 |
Net Profit ($ Mln) |
135,281.00 | -767.00 | -321.00 | 209.49 | 72.64 |
Net Margin (%) |
17.44 | -2.16 | -2.49 | 7.33 | 5.54 |
RoE (%) |
28.10 | -20.16 | -- | -- | 13.93 |
Price to Earnings |
21.43 | -- | -- | 26.45 | 23.29 |
Price-To-Book |
5.01 | 10.03 | 2,679.46 | 21.42 | 3.19 |
Income Statement ($ Mln)
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
775,680.00 | 35,462.00 | 12,904.00 | 2,859.25 | 1,310.29 |
|
Cost of Revenue
|
381,870.00 | 25,407.00 | 9,026.00 | 792.14 | 598.57 |
|
Gross Profit
|
360,510.00 | 10,141.00 | 3,765.00 | 2,065.70 | 655.78 |
|
Operating Expenses
|
300,098.00 | 10,683.00 | 3,654.00 | 1,609.89 | 631.72 |
|
Operating Profit (EBIT)
|
93,712.00 | -628.00 | 224.00 | 457.22 | 80.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
174,926.00 | -601.00 | -313.00 | 493.07 | 94.96 |
|
Provision for Tax
|
39,615.00 | 166.00 | 8.00 | 87.83 | 22.85 |
|
Profit after Tax (Net Income)
|
135,281.00 | -767.00 | -321.00 | 209.49 | 72.64 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.53 |
|
Consolidated Profit
|
42,379.00 | 0.00 | -215.00 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
551,620.00 | 2,987.00 | -2,788.00 | -1,395.08 | 538.18 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.53 |
|
Non-Current Liabilities
|
302,795.00 | 3,768.00 | 3,498.00 | 2,563.93 | 19.65 |
|
Current Liabilities
|
241,274.00 | 10,639.00 | 2,268.00 | 1,270.31 | 283.79 |
|
Total Liabilities
|
818,042.00 | 17,787.00 | 3,440.00 | 2,827.25 | 765.00 |
Assets ($ Mln)
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
846,425.00 | 8,134.00 | 1,293.00 | 563.89 | 139.82 |
|
Current Assets
|
249,264.00 | 9,260.00 | 1,685.00 | 1,875.27 | 704.67 |
|
Total Assets
|
818,042.00 | 17,787.00 | 3,440.00 | 2,827.25 | 765.00 |
|
Total Debt*
|
223,232.00 | 5,633.00 | 3,477.00 | 3,075.81 | 30.87 |
|
Net Current Assets
|
0.00 | -1,379.00 | -583.00 | 604.96 | 420.88 |
Cashflow ($ Mln)
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
139,514.00 | 1,773.00 | 534.00 | 693.41 | 59.40 |
|
Cash Flow from Investing Activities
|
-142,545.00 | -1,254.00 | -219.00 | 32.08 | -14.87 |
|
Cash from Financing Activities
|
9,661.00 | -247.00 | -129.00 | -169.88 | -1.39 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
15.84 | 2.43 | -22.75 | 9.04 | 12.05 |
|
ROE (%)
|
28.10 | -20.16 | 11.31 | -17.55 | 13.93 |
|
ROA (%)
|
12.22 | -2.78 | -5.98 | 6.20 | 6.99 |
|
EBIT Margin (%)
|
23.05 | -1.48 | -1.30 | 16.77 | 5.35 |
|
Net Margin (%)
|
17.44 | -2.16 | -2.49 | 7.33 | 5.54 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
15.77 | 9.92 | 7.46 | 2.14 | 10.80 |
|
EBIT Growth (%)
|
109.97 | -155.56 | 23.29 | 52.84 | 17.29 |
|
Net Profit Growth (%)
|
91.55 | -310.14 | -7.00 | 27.72 | 60.40 |
|
EPS Growth (%)
|
89.73 | -314.33 | -2.66 | 43.67 | 60.02 |
|
Book Value Growth (%)
|
63.80 | -34.26 | -0.21 | -25.66 | 14.41 |
Valuation Ratios
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
32.28 | 210.38 | -41.70 | 42.02 | 35.27 |
|
Price / Book Value
|
5.01 | 9.47 | -4.69 | 21.42 | 4.25 |
|
Dividend Yield (%)
|
0.00 | -- | -- | 0.00 | -- |
|
EV/EBITDA
|
11.43 | 35.06 | 189.99 | 16.33 | 22.05 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.21 | -1.00 | -1.67 | 0.00 |
|
Short term debt to equity ratio
|
0.00 | 0.85 | 0.00 | -0.47 | 0.02 |
|
Current Ratio
|
1.03 | 0.87 | 0.74 | 1.48 | 2.48 |
|
Quick Ratio
|
0.87 | 0.68 | 0.71 | 1.48 | 1.51 |
|
Interest Coverage
|
53.51 | -6.91 | -1.16 | 30.07 | -- |
Operating Efficiency Ratios
| Amazon.com (AMZN) | Coupang LLC (CPNG) | Wayfair Inc. Class A (W) | Etsy (ETSY) | Revolve Group LLC (RVLV) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.36 | 1.02 | 1.43 | 7.08 | 2.37 |
|
Asset Turnover
|
0.70 | 1.28 | 2.40 | 0.85 | 1.26 |
|
Receivable days
|
31.38 | 4.07 | 6.19 | 26.09 | 4.44 |
|
Inventory Days
|
37.17 | 32.60 | 3.09 | -- | 154.17 |
|
Payable days
|
110.82 | 88.73 | 51.43 | 100.35 | 32.53 |
|
Cash Conversion Cycle
|
-42.27 | -52.06 | -42.16 | -- | 126.08 |