Warner Music Group (NASDAQ:WMG)
28.81 USD
+0.320 1.123%Sponsored Reports
| Previous Close (in USD) | 28.49 |
|---|---|
| Change | +0.320 1.123% |
| 52 W H/L (in USD) | 37.665/23.472 |
| EBITDA (in USD) | 1306M |
| PE Ratio | 30.28 |
| Volume | 2401358 |
| Diluted Eps TTM | 0.98 |
| Total Assets (in USD) | 8545M |
|---|---|
| Total Liabilities (in USD) | 8115M |
| Revenue TTM (in USD) | 6392M |
| Cash (in USD) | 641M |
| Market Cap (in USD) | 15,366.508 M |
| Revenue Per Share TTM | 12.374 |
| Gross Profit TTM (in USD) | 2839M |
Summary
Income Statement
Balance Sheet
Change in Cash
Operating Cash
Dividend Paid
Warner Music Group
Employees: 5900
Key Executives
| Sr. No. | Name | Title | Year Born |
|---|---|---|---|
| 1. | Mr. Stephen Forbes Cooper | CEO & Director | 1946 |
| 2. | Mr. Eric Joshua Levin | Exec. VP & CFO | 1963 |
| 3. | Mr. Max Lousada | Chief Exec. Officer of Warner Recorded Music | 1973 |
| 4. | Mr. Guy Moot | Co-Chair & CEO of Warner Chappell Music | 1966 |
| 5. | Ms. Carianne Marshall | Co-Chair & COO of Warner Chappell Music | 1978 |
| 6. | Mr. Kareem Chin | Sr. VP & Head of Investor Relations | NA |
| 7. | Mr. Paul Martin Robinson Esq., J.D. | Exec. VP, Gen. Counsel & Sec. | 1958 |
| 8. | Trent N. Tappe Esq. | Sr. VP, Deputy Gen. Counsel & Chief Compliance Officer | NA |
| 9. | Mr. James Steven | Exec. VP & Chief Communications Officer | 1977 |
| 10. | Mr. Michael Drexler | VP of Digital Strategy & Corp. Devel. | NA |
Peers
Sector: Communication Services
Industry: Entertainment
| Company | Change (USD) | Price (USD) | Trailing PE(x) | Forward PE(x) | Price Sales TTM(x) | Price to Book Value(x) | Enterprise Value to Revenue(x) | Enterprise Value to EBITDA(x) |
|
NFLX
Netflix Inc |
-2.950 3.612% | 81.9 | 44.850 | 36.101 | 7.993 | 13.091 | 8.212 | 12.876 |
|
DIS
Walt Disney Company |
-0.410 0.403% | 101.43 | 15.360 | 16.000 | 1.932 | 1.736 | 2.395 | 11.960 |
|
UNVGY
Universal Music Group N.V |
+0.030 0.288% | 10.45 | 40.460 | 27.473 | 4.825 | 18.285 | 5.108 | 28.186 |
|
UMGNF
Universal Music Group N.V. |
+0.170 0.818% | 20.95 | 40.110 | 27.548 | 4.825 | 18.298 | 5.108 | 28.186 |
Income Statement
(Currency in USD)| Breakdown | 30-09-2023 | 30-09-2022 | 30-09-2021 | 30-09-2020 | 30-09-2019 |
|---|---|---|---|---|---|
| Income Before Tax | 145M | 740M | 456M | -447M | 267M |
| Minority Interest | -9M | -4M | -3M | 18M | 20M |
| Net Income | 430M | 551M | 304M | -470M | 256M |
| Selling General Administrative | 1826M | 939M | 870M | 1434M | 764M |
| Gross Profit | 13M | 2839M | 2559M | 2130M | 2074M |
| Reconciled Depreciation | 245M | 339M | 229M | 261M | 269M |
| Ebit | 0M | 714M | 609M | -229M | 356M |
| Ebitda | 336M | 1128M | 829M | -96M | 624M |
| Depreciation And Amortization | 336M | 414M | 220M | 133M | 268M |
| Operating Income | 789M | 714M | 609M | -229M | 356M |
| Other Operating Expenses | - | 5205M | 4692M | 4692M | 4119M |
| Interest Expense | 130M | 125M | 122M | 127M | 142M |
| Tax Provision | 170M | 185M | 149M | 23M | 9M |
| Interest Income | - | - | - | - | 142M |
| Net Interest Income | -141M | -125M | -122M | -127M | -142M |
| Income Tax Expense | 145M | 185M | 149M | 23M | 9M |
| Total Revenue | 13M | 5919M | 5301M | 4463M | 4475M |
| Total Operating Expenses | 5248M | 2125M | 1950M | 2359M | 1718M |
| Cost Of Revenue | 3177M | 3080M | 2742M | 2333M | 2401M |
| Total Other Income Expense Net | -39M | 26M | -153M | -218M | -89M |
| Net Income From Continuing Ops | 439M | 555M | 307M | -470M | 258M |
| Net Income Applicable To Common Shares | - | 551M | 304M | -476M | 256M |
Balance Sheet
(Currency in USD)| Breakdown | 30-09-2023 | 30-09-2022 | 30-09-2021 | 30-09-2020 | 30-09-2019 |
|---|---|---|---|---|---|
| Total Assets | 8545M | 7828M | 7211M | 6410M | 6017M |
| Intangible Assets | 2502M | 2384M | 2171M | 1807M | 1874M |
| Other Current Assets | 102M | 463M | 459M | 275M | 223M |
| Total Liab | 8115M | 7660M | 7165M | 6455M | 6286M |
| Total Stockholder Equity | 307M | 152M | 31M | -63M | -289M |
| Other Current Liab | 57M | 2637M | 2457M | 2120M | 286M |
| Common Stock | - | 1M | 1M | 1M | 1M |
| Capital Stock | 1M | 1M | 1M | 1M | 0M |
| Retained Earnings | -1387M | -1477M | -1710M | -1749M | -1177M |
| Good Will | 1993M | 1920M | 1830M | 1831M | 1761M |
| Other Assets | - | 744M | 682M | 443M | 349M |
| Cash | 641M | 584M | 499M | 553M | 619M |
| Cash And Equivalents | - | - | - | - | - |
| Total Current Liabilities | 3539M | 3368M | 3150M | 2720M | 2819M |
| Current Deferred Revenue | - | 423M | 348M | 297M | 180M |
| Net Debt | 3323M | 3429M | 3177M | 2889M | 2355M |
| Short Term Debt | - | 40M | 43M | 39M | 2093M |
| Short Long Term Debt | - | - | - | - | - |
| Short Long Term Debt Total | - | 4013M | 3676M | 3442M | 2974M |
| Other Stockholder Equity | - | 1975M | 1942M | 1907M | 1128M |
| Property Plant Equipment | - | 641M | 632M | 604M | 300M |
| Total Current Assets | 2402M | 2139M | 1896M | 1678M | 1691M |
| Long Term Investments | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Net Receivables | 1120M | 984M | 839M | 771M | 775M |
| Long Term Debt | 3964M | 3732M | 3346M | 3104M | 2974M |
| Inventory | 126M | 108M | 99M | 79M | 74M |
| Accounts Payable | 300M | 268M | 302M | 264M | 260M |
| Accumulated Other Comprehensive Income | - | -347M | -202M | -222M | -240M |
| Non Currrent Assets Other | 225M | 715M | 194M | 153M | 145M |
| Non Current Assets Total | 6143M | 5689M | 5315M | 4732M | 4326M |
| Capital Lease Obligations | 296M | 281M | 330M | 338M | - |
| Long Term Debt Total | - | 3732M | 3346M | - | 2974M |
Cash Flow
(Currency in USD)| Breakdown | 30-09-2023 | 30-09-2022 | 30-09-2021 | 30-09-2020 | 30-09-2019 |
|---|---|---|---|---|---|
| Investments | -300M | -498M | -64M | -219M | -376M |
| Total Cashflows From Investing Activities | - | -824M | -638M | -219M | -376M |
| Total Cash From Financing Activities | -325M | 188M | -61M | -316M | 88M |
| Net Income | 430M | 555M | 307M | -470M | 258M |
| Change In Cash | 57M | 85M | -54M | -66M | 105M |
| Begin Period Cash Flow | 584M | 499M | 553M | 619M | 514M |
| End Period Cash Flow | 641M | 584M | 499M | 553M | 619M |
| Total Cash From Operating Activities | 687M | 742M | 638M | 463M | 400M |
| Depreciation | 332M | 339M | 306M | 261M | 269M |
| Other Cashflows From Investing Activities | - | -700M | -545M | -638M | -231M |
| Dividends Paid | 340M | 318M | 265M | 344M | 94M |
| Change To Inventory | -12M | -22M | -19M | -2M | 3M |
| Sale Purchase Of Stock | - | -6M | -7M | - | - |
| Other Cashflows From Financing Activities | 166M | 506M | 1053M | 1403M | 499M |
| Capital Expenditures | 241M | 326M | 574M | 125M | 145M |
| Change In Working Capital | -119M | -87M | -81M | 30M | -74M |
| Other Non Cash Items | 40M | -117M | 34M | 91M | -35M |
| Free Cash Flow | 446M | 416M | 64M | 338M | 255M |
Funds
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | Capital Group Fundamental Invtrs Comp | 2 years ago | 6646922 |
| 2. | American Funds Fundamental Invs A | 2 years ago | 6646922 |
| 3. | American Funds New Perspective A | 2 years ago | 4245286 |
| 4. | Capital Group New Perspective Comp | 2 years ago | 4245286 |
| 5. | Vanguard Total Stock Mkt Idx Inv | 2 years ago | 4014618 |
| 6. | Fidelity Global Technology A-Dis-EUR | 2 years ago | 3680080 |
| 7. | American Funds Capital Income Bldr A | 2 years ago | 2928864 |
| 8. | Fidelity VIP Growth Initial | 2 years ago | 2882098 |
| 9. | Fidelity Advisor Equity Growth I | 2 years ago | 2775106 |
| 10. | Vanguard Mid Cap Index Institutional | 2 years ago | 2759515 |
| 11. | Vanguard Institutional Extnd Mkt Idx Tr | 2 years ago | 2098864 |
| 12. | BGF World Technology A2 | 2 years ago | 1938869 |
| 13. | Fidelity Capital Appreciation | 2 years ago | 1731600 |
| 14. | Oakmark Equity And Income Investor | 2 years ago | 1608300 |
| 15. | Harris Assoc. Oakmark Eq & Inc CIT | 2 years ago | 1608300 |
| 16. | Longleaf Partners | 2 years ago | 1544530 |
| 17. | Fidelity Growth Discovery | 2 years ago | 1544274 |
| 18. | American Funds New Economy A | 2 years ago | 1397783 |
| 19. | Capital Group New Economy Comp | 2 years ago | 1397783 |
| 20. | Stephens SMID Select Growth | 2 years ago | 1386145 |
Institutions
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | FMR Inc | 2 years ago | 14474588 |
| 2. | Capital World Investors | 2 years ago | 13201194 |
| 3. | Vanguard Group Inc | 2 years ago | 11861877 |
| 4. | Ako Capital Llp | 2 years ago | 6527390 |
| 5. | Darlington Partners Capital Management, LP | 2 years ago | 5477378 |
| 6. | BlackRock Inc | 2 years ago | 5252443 |
| 7. | Fidelity International Ltd | 2 years ago | 5198892 |
| 8. | Cooke & Bieler LP | 2 years ago | 4229979 |
| 9. | Caledonia (Private) Investments Pty Ltd | 2 years ago | 3848388 |
| 10. | Millennium Management LLC | 2 years ago | 3659474 |
| 11. | Capital Research & Mgmt Co - Division 3 | 2 years ago | 2999785 |
| 12. | Harris Associates L.P. | 2 years ago | 2825110 |
| 13. | Southeastern Asset Management Inc | 2 years ago | 2308485 |
| 14. | Geode Capital Management, LLC | 2 years ago | 2062341 |
| 15. | Stephens Inv Mgmt Group LLC | 2 years ago | 1751030 |
| 16. | Fairview Capital Investment Management | 2 years ago | 1739692 |
| 17. | Jackson Square Partners, LLC | 2 years ago | 1651293 |
| 18. | Massachusetts Financial Services Company | 2 years ago | 1348791 |
| 19. | Goldman Sachs Group Inc | 2 years ago | 1292116 |
| 20. | E Ohman J:or Asset Management AB | 2 years ago | 1246648 |
Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).