CPNG Dividend: Coupang Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	33,664	30,268	24,383	20,582	18,406	11,967
Revenue Growth (YoY)	17%	24%	18%	12%	54%	91%
Cost of Revenue	23,576	21,437	18,193	15,872	15,455	9,981
Gross Profit	10,088	8,831	6,190	4,709	2,951	1,986
Selling, General & Admin	9,311	8,395	5,717	4,821	4,445	2,502
Research & Development	--	--	--	--	--	--
Operating Expenses	9,311	8,395	5,717	4,821	4,445	2,502
Other Non Operating Income (Expenses)	-18	-39	-19	--	0	0
Pretax Income	854	473	584	-93	-1,541	-462
Income Tax Expense	483	407	-776	-1	1	0
Net Income	390	154	1,360	-92	-1,542	-555
Net Income Growth	-62%	-89%	-1,578%	-94%	178%	-28%
Shares Outstanding (Diluted)	1,864	1,826	1,803	1,764.59	1,423.88	1,715.14
Shares Change (YoY)	2%	1%	2%	24%	-17%	0%
EPS (Diluted)	0.21	0.08	0.75	-0.05	-1.08	-0.32
EPS Growth	-63%	-89%	-1,600%	-95%	238%	-28.99%
Free Cash Flow	1,262	1,007	1,756	-258	-1,084	-183
Free Cash Flow Per Share	0.67	0.55	0.97	-0.14	-0.76	-0.1
Gross Margin	29.96%	29.17%	25.38%	22.87%	16.03%	16.59%
Operating Margin	2.3%	1.44%	1.93%	-0.54%	-8.11%	-4.3%
Profit Margin	1.15%	0.5%	5.57%	-0.44%	-8.37%	-4.63%
Free Cash Flow Margin	3.74%	3.32%	7.2%	-1.25%	-5.88%	-1.52%
EBITDA	1,278	869	748	118	-1,292	-388
EBITDA Margin	3.79%	2.87%	3.06%	0.57%	-7.01%	-3.24%
D&A For EBITDA	501	433	275	230	201	127
EBIT	777	436	473	-112	-1,493	-515
EBIT Margin	2.3%	1.44%	1.93%	-0.54%	-8.11%	-4.3%
Effective Tax Rate	56.55%	86.04%	-132.87%	1.07%	-0.06%	0%

Follow-Up Questions











