No significant weaknesses identified
| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| CPNGCoupang, Inc. | 3.01B | 19.08 | 173.45 | -72.84% | 2.53% | 0.93% | 17.32% | 0.18 |
| SESea Limited | 4.94B | 108.45 | 148.56 | 28.75% | 6.23% | 12.35% | 59.87% | 0.49 |
| HOURHour Loop, Inc. | 67.18M | 1.91 | 102.14 | 4.64% | 0.59% | 10.89% | 0.41% | 0.14 |
| MELIMercadoLibre, Inc. | 89.1B | 1757.58 | 44.62 | 39.06% | 6.91% | 29.59% | 12.09% | 1.69 |
| AMZNAmazon.com, Inc. | 2.25T | 210.00 | 29.29 | 12.38% | 10.83% | 18.89% | 0.34% | 0.37 |
| EBAYeBay Inc. | 40.8B | 90.86 | 20.94 | 7.95% | 18.3% | 44.01% | 3.64% | 1.53 |
| BABAAlibaba Group Holding Limited | 2.66T | 144.11 | 18.44 | 5.86% | 12.19% | 11.1% | 0.43% | 0.23 |
| PDDPDD Holdings Inc. | 577.63B | 103.73 | 9.36 | 59.04% | 24.43% | 26.13% | 3.05% | 0.03 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 101.14B | 158.27B | 250.27B | 376.84B | 509.71B | 717.29B | 853.06B | 868.69B | 941.17B | 996.35B |
| Revenue Growth % | 32.73% | 56.48% | 58.12% | 50.58% | 35.26% | 40.72% | 18.93% | 1.83% | 8.34% | 5.86% |
| Cost of Goods Sold | 34.35B | 59.48B | 107.04B | 206.93B | 282.37B | 421.2B | 539.45B | 549.7B | 586.32B | 598.28B |
| COGS % of Revenue | 33.97% | 37.58% | 42.77% | 54.91% | 55.4% | 58.72% | 63.24% | 63.28% | 62.3% | 60.05% |
| Gross Profit | 66.79B | 98.79B | 143.22B | 169.91B | 227.34B | 296.08B | 313.61B | 318.99B | 354.85B | 398.06B |
| Gross Margin % | 66.03% | 62.42% | 57.23% | 45.09% | 44.6% | 41.28% | 36.76% | 36.72% | 37.7% | 39.95% |
| Gross Profit Growth % | 27.53% | 47.92% | 44.98% | 18.64% | 33.8% | 30.24% | 5.92% | 1.72% | 11.24% | 12.18% |
| Operating Expenses | 37.69B | 50.73B | 73.91B | 112.83B | 135.91B | 206.41B | 243.97B | 218.64B | 241.5B | 257.16B |
| OpEx % of Revenue | 37.26% | 32.06% | 29.53% | 29.94% | 26.66% | 28.78% | 28.6% | 25.17% | 25.66% | 25.81% |
| Selling, General & Admin | 20.51B | 28.55B | 43.54B | 64.67B | 78.87B | 136.74B | 151.72B | 145.68B | 157.13B | 188.26B |
| SG&A % of Revenue | 20.28% | 18.04% | 17.4% | 17.16% | 15.47% | 19.06% | 17.79% | 16.77% | 16.69% | 18.89% |
| Research & Development | 13.79B | 17.06B | 22.75B | 37.44B | 43.08B | 57.24B | 55.47B | 56.74B | 52.26B | 57.15B |
| R&D % of Revenue | 13.63% | 10.78% | 9.09% | 9.93% | 8.45% | 7.98% | 6.5% | 6.53% | 5.55% | 5.74% |
| Other Operating Expenses | 3.39B | 5.12B | 7.61B | 10.73B | 13.96B | 12.43B | 36.79B | 16.22B | 32.11B | 11.75B |
| Operating Income | 29.1B | 48.05B | 69.31B | 57.08B | 91.43B | 89.68B | 69.64B | 100.35B | 113.35B | 140.91B |
| Operating Margin % | 28.77% | 30.36% | 27.7% | 15.15% | 17.94% | 12.5% | 8.16% | 11.55% | 12.04% | 14.14% |
| Operating Income Growth % | 25.79% | 65.13% | 44.24% | -17.64% | 60.17% | -1.92% | -22.35% | 44.1% | 12.95% | 24.31% |
| EBITDA | 36.15B | 62.35B | 91.33B | 94.16B | 133.86B | 137.59B | 117.7B | 147.29B | 157.85B | 175.87B |
| EBITDA Margin % | 35.74% | 39.39% | 36.49% | 24.99% | 26.26% | 19.18% | 13.8% | 16.96% | 16.77% | 17.65% |
| EBITDA Growth % | 30.82% | 72.47% | 46.49% | 3.1% | 42.15% | 2.79% | -14.45% | 25.14% | 7.17% | 11.41% |
| D&A (Non-Cash Add-back) | 7.05B | 14.29B | 22.02B | 37.08B | 42.43B | 47.91B | 48.06B | 46.94B | 44.5B | 34.96B |
| EBIT | 83.41B | 62.7B | 103.97B | 101.41B | 171.82B | 170.05B | 80.16B | 106.17B | 119.51B | 147.71B |
| Net Interest Income | 50.31B | 5.89B | 26.93B | 38.92B | 67.78B | -20.61B | -20.61B | -16.99B | -17.91B | 11.16B |
| Interest Income | 52.25B | 8.56B | 30.5B | 44.11B | 72.96B | 0 | 0 | 0 | 0 | 20.76B |
| Interest Expense | 1.95B | 2.67B | 3.57B | 5.19B | 5.18B | 20.61B | 20.61B | 16.99B | 17.91B | 9.6B |
| Other Income/Expense | 50.64B | 6.95B | 10.3B | 39.7B | 69.48B | 82.88B | 4.26B | -19.23B | -19.49B | 20.52B |
| Pretax Income | 79.74B | 55B | 79.61B | 96.79B | 160.91B | 172.56B | 73.89B | 81.12B | 93.86B | 161.42B |
| Pretax Margin % | 78.84% | 34.75% | 31.81% | 25.68% | 31.57% | 24.06% | 8.66% | 9.34% | 9.97% | 16.2% |
| Income Tax | 8.45B | 13.78B | 18.2B | 16.55B | 20.56B | 29.28B | 26.82B | 15.55B | 22.53B | 35.45B |
| Effective Tax Rate % | 89.62% | 79.41% | 80.51% | 90.8% | 92.87% | 87.26% | 84.24% | 89.72% | 85.24% | 80.6% |
| Net Income | 71.46B | 43.67B | 64.09B | 87.89B | 149.43B | 150.58B | 62.25B | 72.78B | 80.01B | 130.11B |
| Net Margin % | 70.65% | 27.59% | 25.61% | 23.32% | 29.32% | 20.99% | 7.3% | 8.38% | 8.5% | 13.06% |
| Net Income Growth % | 194.55% | -38.88% | 46.75% | 37.12% | 70.03% | 0.77% | -58.66% | 16.92% | 9.93% | 62.62% |
| Net Income (Continuing) | 71.29B | 41.23B | 61.41B | 80.23B | 140.35B | 143.28B | 47.08B | 65.57B | 71.33B | 125.98B |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 32.56B | 42.29B | 73.53B | 123.2B | 124.17B | 146.36B | 133.91B | 133.31B | 126.1B | 80.37B |
| EPS (Diluted) | 34.00 | 19.60 | 24.56 | 33.52 | 62.72 | 54.72 | 22.72 | 27.44 | 31.36 | 53.60 |
| EPS Growth % | 251.24% | -42.35% | 25.31% | 36.48% | 87.11% | -12.76% | -58.48% | 20.77% | 14.29% | 70.92% |
| EPS (Basic) | 35.44 | 20.24 | 25.12 | 34.08 | 63.76 | 55.60 | 22.96 | 27.68 | 31.60 | 55.12 |
| Diluted Shares Outstanding | 2.56B | 2.57B | 2.61B | 2.62B | 2.67B | 2.75B | 2.72B | 2.64B | 2.54B | 2.41B |
| Basic Shares Outstanding | 2.46B | 2.49B | 2.55B | 2.58B | 2.63B | 2.7B | 2.69B | 2.62B | 2.52B | 2.35B |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | 22.6% | 22.53% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 133.17B | 180.73B | 254.91B | 268.4B | 460.61B | 640.91B | 635.54B | 693.43B | 746.65B | 669.71B |
| Cash & Short-Term Investments | 117.09B | 150.65B | 210.21B | 203.42B | 375.16B | 517.56B | 491.06B | 557.62B | 602.17B | 464.77B |
| Cash Only | 108.21B | 143.59B | 199.32B | 190.22B | 342.47B | 355.16B | 225.49B | 226.12B | 279.15B | 181.73B |
| Short-Term Investments | 8.88B | 7.06B | 10.89B | 13.19B | 32.69B | 162.4B | 265.57B | 331.49B | 323.02B | 283.04B |
| Accounts Receivable | 12.3B | 22.32B | 28.69B | 38.29B | 46.88B | 57B | 71.33B | 64.17B | 68.93B | 76.22B |
| Days Sales Outstanding | 44.39 | 51.46 | 41.84 | 37.09 | 33.57 | 29 | 30.52 | 26.96 | 26.73 | 27.92 |
| Inventory | 0 | 0 | 4.53B | 8.54B | 14.85B | 27.9B | 30.13B | 28.56B | 25.47B | 18.92B |
| Days Inventory Outstanding | - | - | 15.45 | 15.06 | 19.19 | 24.17 | 20.39 | 18.96 | 15.86 | 11.54 |
| Other Current Assets | 2.54B | 4.37B | 5.73B | 11.1B | 16.19B | 19.9B | 25.09B | 26.29B | 32.29B | 89.22B |
| Total Non-Current Assets | 231.59B | 325.65B | 461.53B | 697.15B | 851.53B | 1.05T | 1.06T | 1.06T | 1.02T | 1.14T |
| Property, Plant & Equipment | 13.63B | 20.19B | 72.34B | 99.72B | 141.45B | 222.45B | 253.82B | 257.52B | 273.53B | 249.73B |
| Fixed Asset Turnover | 7.42x | 7.84x | 3.46x | 3.78x | 3.60x | 3.22x | 3.36x | 3.37x | 3.44x | 3.99x |
| Goodwill | 81.68B | 125.3B | 161.96B | 265.05B | 276.59B | 293.16B | 269.97B | 268.18B | 259.77B | 255.89B |
| Intangible Assets | 5.37B | 14.09B | 27.43B | 68.31B | 60.91B | 70.93B | 59.32B | 46.93B | 26.96B | 20.94B |
| Long-Term Investments | 121.07B | 152.17B | 178.73B | 242.03B | 350.77B | 438.04B | 443.94B | 453.32B | 424.22B | 567.85B |
| Other Non-Current Assets | 9.8B | 13.52B | 18.89B | 19.51B | 14.22B | 15.97B | 20.97B | 18.81B | 22.96B | 29.68B |
| Total Assets | 364.76B | 506.37B | 716.44B | 965.55B | 1.31T | 1.69T | 1.7T | 1.75T | 1.77T | 1.81T |
| Asset Turnover | 0.28x | 0.31x | 0.35x | 0.39x | 0.39x | 0.42x | 0.50x | 0.50x | 0.53x | 0.55x |
| Asset Growth % | 42.98% | 38.82% | 41.48% | 34.77% | 35.9% | 28.99% | 0.33% | 3.28% | 0.67% | 2.35% |
| Total Current Liabilities | 52.06B | 93.68B | 135.65B | 207.76B | 241.71B | 377.86B | 384.34B | 385.48B | 421.66B | 436.01B |
| Accounts Payable | 0 | 0 | 0 | 0 | 6.03B | 11.1B | 13.11B | 17.52B | 18.38B | 28.73B |
| Days Payables Outstanding | - | - | - | - | 7.79 | 9.62 | 8.87 | 11.63 | 11.44 | 17.53 |
| Short-Term Debt | 4.31B | 14.88B | 6.02B | 22.48B | 7.91B | 17.53B | 13.86B | 17.94B | 34.88B | 26.55B |
| Deferred Revenue (Current) | 10.3B | 15.04B | 22.27B | 30.81B | 38.31B | 62.57B | 67.08B | 71.32B | 72.84B | 68.44B |
| Other Current Liabilities | 26.45B | 49.4B | 82.49B | 122.74B | 152.43B | 236.45B | 240.12B | 237.15B | 256.83B | 268.88B |
| Current Ratio | 2.56x | 1.93x | 1.88x | 1.29x | 1.91x | 1.70x | 1.65x | 1.80x | 1.77x | 1.54x |
| Quick Ratio | 2.56x | 1.93x | 1.85x | 1.25x | 1.84x | 1.62x | 1.58x | 1.72x | 1.71x | 1.49x |
| Cash Conversion Cycle | - | - | - | - | 44.97 | 43.56 | 42.03 | 34.29 | 31.14 | 21.93 |
| Total Non-Current Liabilities | 62.55B | 88.83B | 141.71B | 142.07B | 191.33B | 229.53B | 229.91B | 244.85B | 230.8B | 279.2B |
| Long-Term Debt | 53.49B | 76.76B | 119.38B | 111.88B | 120.19B | 135.9B | 132.69B | 149.14B | 141.83B | 208.46B |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 19.08B | 28.25B | 30.3B | 28.56B | 28.98B | 13.48B |
| Deferred Tax Liabilities | 6.47B | 10.14B | 19.29B | 22.53B | 43.87B | 59.68B | 61.8B | 61.77B | 53.03B | 48.53B |
| Other Non-Current Liabilities | 2.17B | 1.29B | 2.04B | 6.19B | 6.17B | 2.54B | 1.62B | 1.83B | 2.9B | 4.19B |
| Total Liabilities | 114.61B | 182.51B | 277.36B | 349.83B | 433.04B | 607.4B | 614.25B | 630.33B | 652.46B | 715.21B |
| Total Debt | 57.79B | 91.64B | 125.4B | 134.36B | 147.19B | 181.68B | 176.85B | 195.63B | 205.69B | 248.49B |
| Net Debt | -50.41B | -51.95B | -73.91B | -55.86B | -195.28B | -173.48B | -48.64B | -30.49B | -73.46B | 66.76B |
| Debt / Equity | 0.23x | 0.28x | 0.29x | 0.22x | 0.17x | 0.17x | 0.16x | 0.17x | 0.18x | 0.23x |
| Debt / EBITDA | 1.60x | 1.47x | 1.37x | 1.43x | 1.10x | 1.32x | 1.50x | 1.33x | 1.30x | 1.41x |
| Net Debt / EBITDA | -1.39x | -0.83x | -0.81x | -0.59x | -1.46x | -1.26x | -0.41x | -0.21x | -0.47x | 0.38x |
| Interest Coverage | 14.95x | 17.99x | 19.44x | 11.00x | 17.65x | 4.35x | 3.38x | 5.91x | 6.33x | 14.68x |
| Total Equity | 250.16B | 323.86B | 439.08B | 615.72B | 879.1B | 1.09T | 1.08T | 1.12T | 1.11T | 1.09T |
| Equity Growth % | 58.96% | 29.46% | 35.58% | 40.23% | 42.78% | 23.44% | -0.12% | 3.65% | -0.92% | -1.91% |
| Book Value per Share | 97.64 | 125.87 | 168.23 | 234.74 | 329.47 | 394.92 | 397.96 | 425.63 | 437.35 | 452.13 |
| Total Shareholders' Equity | 217.59B | 281.57B | 365.55B | 492.52B | 754.94B | 938.77B | 949.9B | 990.03B | 986.89B | 1.01T |
| Common Stock | 1M | 999K | 998.81K | 1M | 999.32K | 1M | 1M | 1M | 1M | 1M |
| Retained Earnings | 78.78B | 108.45B | 172.15B | 258B | 406.01B | 555.67B | 564.37B | 599.23B | 598.11B | 646.47B |
| Treasury Stock | 0 | -2.82B | -2.23B | 0 | 0 | 0 | -2.22B | -28.77B | -27.69B | -36.38B |
| Accumulated OCI | 6.2B | 8.53B | 9.09B | 2.64B | 5.45B | -11.73B | -23.35B | 2.56B | 18.34B | 19.36B |
| Minority Interest | 32.56B | 42.29B | 73.53B | 123.2B | 124.17B | 146.36B | 133.91B | 133.31B | 126.1B | 80.37B |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 57.81B | 82.02B | 118.04B | 151.01B | 185.21B | 223.63B | 140.39B | 199.9B | 184.01B | 164.82B |
| Operating CF Margin % | 57.16% | 51.82% | 47.17% | 40.07% | 36.34% | 31.18% | 16.46% | 23.01% | 19.55% | 16.54% |
| Operating CF Growth % | 37.67% | 41.88% | 43.91% | 27.93% | 22.65% | 20.74% | -37.22% | 42.39% | -7.95% | -10.43% |
| Net Income | 72.69B | 44.6B | 60.34B | 87.62B | 153.07B | 145.02B | 60.93B | 72.56B | 80.36B | 130.51B |
| Depreciation & Amortization | 6.74B | 14.49B | 20.64B | 36.94B | 43.3B | 45.41B | 44.97B | 38.19B | 45.28B | 31.1B |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 1.25B | 286.94M | 920.43M | -2.2B | -3.53B | 3.12B | -1.35B | -1.72B | -5.3B | 377M |
| Other Non-Cash Items | -30.79B | 15.24B | 15.32B | -3.61B | -29.6B | -18.66B | 53.69B | 77.38B | 77.52B | 27.02B |
| Working Capital Changes | 7.93B | 7.41B | 20.82B | 32.26B | 21.96B | 48.73B | -17.85B | 13.49B | -13.86B | -24.18B |
| Change in Receivables | 0 | 0 | -606.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 8.24B | 5.42B | 21.84B | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -44.27B | -78.95B | -78.05B | -142.39B | -115.29B | -235.79B | -190.54B | -137.2B | -26.27B | -206.61B |
| Capital Expenditures | -11.03B | -17.92B | -28.14B | -49.65B | -46.54B | -41.67B | -52.44B | -34.38B | -33.18B | -86.66B |
| CapEx % of Revenue | 10.91% | 11.32% | 11.24% | 13.18% | 9.13% | 5.81% | 6.15% | 3.96% | 3.53% | 8.7% |
| Acquisitions | 3.51B | -32.37B | 544.15M | -26.74B | -6.51B | -18.42B | 723.77M | -2.16B | -5.42B | -22.02B |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 35.6M | 3.06M | 10.37M | 7M | -35.89M | -899.2M | -888.99M | 922.68M | 742.71M | -71.57M |
| Cash from Financing | -16.18B | 32.08B | 18.14B | -16.1B | 77.12B | 29.21B | -68.13B | -64.07B | -104.81B | -57.12B |
| Debt Issued (Net) | 2.52B | 29.95B | 31.71B | -4.23B | -16.43B | 30.25B | -7.16B | 11.35B | 2.48B | 60.4B |
| Equity Issued (Net) | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.08B | -29.31B |
| Share Repurchases | -20.13B | -13.46B | 0 | -10.87B | 0 | -745.79M | -60.21B | -74.8B | -89.43B | -87.36B |
| Other Financing | 734.4M | 668.85M | -13.95B | -1.35B | -285.08M | -454.42M | -866.37M | -633.47M | -621.78M | -867.9M |
| Net Change in Cash | -7.05B | 28.66B | 69.5B | -22.96B | 139.27B | 38.97B | -115.66B | -17.31B | 40.6B | -100.37B |
| Free Cash Flow | 46.78B | 64.11B | 89.91B | 101.36B | 138.67B | 181.96B | 87.95B | 165.52B | 150.82B | 78.16B |
| FCF Margin % | 46.25% | 40.5% | 35.92% | 26.9% | 27.2% | 25.37% | 10.31% | 19.05% | 16.03% | 7.84% |
| FCF Growth % | 36.38% | 37.04% | 40.24% | 12.73% | 36.81% | 31.22% | -51.67% | 88.2% | -8.88% | -48.18% |
| FCF per Share | 18.26 | 24.92 | 34.45 | 38.64 | 51.97 | 66.22 | 32.29 | 62.72 | 59.27 | 32.37 |
| FCF Conversion (FCF/Net Income) | 0.81x | 1.88x | 1.84x | 1.72x | 1.24x | 1.49x | 2.26x | 2.75x | 2.30x | 1.27x |
| Interest Paid | 0 | 0 | 0 | 0 | 4.89B | 4.1B | 4.89B | 5.64B | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 31.73B | 20.9B | 21.47B | 26.48B | 0 | 0 |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 35.07% | 15.22% | 16.8% | 16.66% | 19.99% | 15.33% | 5.74% | 6.6% | 7.16% | 11.8% |
| Return on Invested Capital (ROIC) | 14.58% | 15.28% | 16.32% | 9.26% | 11.03% | 8.43% | 5.37% | 7.07% | 7.97% | 9.62% |
| Gross Margin | 66.03% | 62.42% | 57.23% | 45.09% | 44.6% | 41.28% | 36.76% | 36.72% | 37.7% | 39.95% |
| Net Margin | 70.65% | 27.59% | 25.61% | 23.32% | 29.32% | 20.99% | 7.3% | 8.38% | 8.5% | 13.06% |
| Debt / Equity | 0.23x | 0.28x | 0.29x | 0.22x | 0.17x | 0.17x | 0.16x | 0.17x | 0.18x | 0.23x |
| Interest Coverage | 14.95x | 17.99x | 19.44x | 11.00x | 17.65x | 4.35x | 3.38x | 5.91x | 6.33x | 14.68x |
| FCF Conversion | 0.81x | 1.88x | 1.84x | 1.72x | 1.24x | 1.49x | 2.26x | 2.75x | 2.30x | 1.27x |
| Revenue Growth | 32.73% | 56.48% | 58.12% | 50.58% | 35.26% | 40.72% | 18.93% | 1.83% | 8.34% | 5.86% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics