…
Warner Music Group Corp. operates as a music entertainment company in the United States, the United Kingdom, Germany, and internationally. It operates through Recorded Music and Music Publishing segments. The company is involved in the discovery and development of recording artists, as well as related marketing, promotion, distribution, sale, and licensing of music created by recording artists; markets its music catalog through compilations and reissuances of previously released music and video titles, as well as previously unreleased materials. It also owns and acquires rights to approximately two million musical compositions comprising pop hits, American standards, folk songs, and motion picture and theatrical compositions, as well as administers the music and soundtracks of various third-party television and film producers and studios. In addition, the company conducts its operation primarily through a collection of record labels, such as Asylum, Big Beat, Canvasback, East West, Erato, FFRR, Nonesuch, Parlophone, Reprise, Sire, Spinnin' Records, and Warner Classics and Warner Records Nashville. Further, it markets, distributes, and sells music and video products to retailers and wholesale distributors; independent labels to retail and wholesale distributors; and various distribution centers and ventures, as well as retail outlets, online physical retailers, streaming services, and download services. Its catalog includes songwriters and composers; and various genres, including pop, rock, jazz, classical, country, R&B, hip-hop, rap, reggae, Latin, folk, alternative, blues, gospel, and other Christian music. The company was founded in 1929 and is headquartered in New York, New York.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
| Breakdown | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 |
| Income before tax | 490.00M | 601.00M | 145.00M | 740.00M | 456.00M |
| Minority interest | -5.00M | -43.00M | -9.00M | -4.00M | -3.00M |
| Net income | 365.00M | 435.00M | 430.00M | 551.00M | 304.00M |
| Selling general administrative | 960.00M | 986.00M | 1826.00M | 939.00M | 870.00M |
| Selling and marketing expenses | 754.00M | 790.00M | - | 923.00M | 851.00M |
| Gross profit | 3075.00M | 3071.00M | 13.00M | 2839.00M | 2559.00M |
| Reconciled depreciation | 376.00M | 327.00M | 245.00M | 339.00M | 229.00M |
| Ebit | 652.00M | 762.00M | 0.00M | 714.00M | 609.00M |
| Ebitda | 1114.00M | 1089.00M | 336.00M | 1128.00M | 829.00M |
| Depreciation and amortization | 462.00M | 327.00M | 336.00M | 414.00M | 220.00M |
| Non operating income net other | - | - | - | 151.00M | -31.00M |
| Operating income | 694.00M | 823.00M | 789.00M | 714.00M | 609.00M |
| Other operating expenses | 6013.00M | 5603.00M | - | 5205.00M | 4692.00M |
| Interest expense | 159.00M | 161.00M | 130.00M | 125.00M | 122.00M |
| Tax provision | 120.00M | 123.00M | 170.00M | 185.00M | 149.00M |
| Net interest income | -162.00M | -161.00M | -141.00M | -125.00M | -122.00M |
| Income tax expense | 120.00M | 123.00M | 145.00M | 185.00M | 149.00M |
| Total revenue | 6707.00M | 6426.00M | 13.00M | 5919.00M | 5301.00M |
| Total operating expenses | 2381.00M | 2248.00M | 5248.00M | 2125.00M | 1950.00M |
| Cost of revenue | 3632.00M | 3355.00M | 3177.00M | 3080.00M | 2742.00M |
| Total other income expense net | -204.00M | -222.00M | -39.00M | 26.00M | -153.00M |
| Net income from continuing ops | 370.00M | 478.00M | 439.00M | 555.00M | 307.00M |
| Net income applicable to common shares | - | - | - | 551.00M | 304.00M |
| Breakdown | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 |
| Total assets | 9829.00M | 9155.00M | 8545.00M | 7828.00M | 7211.00M |
| Intangible assets | 2725.00M | 2359.00M | 2502.00M | 2384.00M | 2171.00M |
| Other current assets | 836.00M | 595.00M | 102.00M | 463.00M | 459.00M |
| Total liab | 9072.00M | 8480.00M | 8115.00M | 7660.00M | 7165.00M |
| Total stockholder equity | 647.00M | 675.00M | 307.00M | 152.00M | 31.00M |
| Deferred long term liab | - | - | - | 220.00M | 207.00M |
| Other current liab | 3566.00M | 3317.00M | 57.00M | 2637.00M | 2457.00M |
| Common stock | 1.00M | 1.00M | - | 1.00M | 1.00M |
| Capital stock | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
| Retained earnings | -1331.00M | -1313.00M | -1387.00M | -1477.00M | -1710.00M |
| Other liab | - | - | - | 319.00M | 382.00M |
| Good will | 2061.00M | 2021.00M | 1993.00M | 1920.00M | 1830.00M |
| Other assets | - | - | - | 744.00M | 682.00M |
| Cash | 532.00M | 694.00M | 641.00M | 584.00M | 499.00M |
| Total current liabilities | 4201.00M | 3897.00M | 3539.00M | 3368.00M | 3150.00M |
| Current deferred revenue | 335.00M | 246.00M | - | 423.00M | 348.00M |
| Net debt | 4076.00M | 3593.00M | 3323.00M | 3429.00M | 3177.00M |
| Short term debt | 43.00M | 45.00M | - | 40.00M | 43.00M |
| Short long term debt total | 4608.00M | 4287.00M | - | 4013.00M | 3676.00M |
| Other stockholder equity | 2166.00M | 2077.00M | - | 1975.00M | 1942.00M |
| Property plant equipment | - | - | - | 641.00M | 632.00M |
| Total current assets | 2770.00M | 2643.00M | 2402.00M | 2139.00M | 1896.00M |
| Net tangible assets | - | - | - | -4152.00M | -3970.00M |
| Net receivables | 1340.00M | 1255.00M | 1120.00M | 984.00M | 839.00M |
| Long term debt | 4365.00M | 4014.00M | 3964.00M | 3732.00M | 3346.00M |
| Inventory | 62.00M | 99.00M | 126.00M | 108.00M | 99.00M |
| Accounts payable | 257.00M | 289.00M | 300.00M | 268.00M | 302.00M |
| Noncontrolling interest in consolidated entity | - | - | - | 16.00M | 15.00M |
| Accumulated other comprehensive income | -189.00M | -247.00M | - | -347.00M | -202.00M |
| Common stock total equity | - | - | - | 1.00M | 1.00M |
| Retained earnings total equity | - | - | - | -1477.00M | -1710.00M |
| Non currrent assets other | 1524.00M | 1374.00M | 225.00M | 715.00M | 194.00M |
| Non current assets total | 7059.00M | 6512.00M | 6143.00M | 5689.00M | 5315.00M |
| Capital lease obligations | 243.00M | 273.00M | 296.00M | 281.00M | 330.00M |
| Long term debt total | - | - | - | 3732.00M | 3346.00M |
| Breakdown | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 |
| Investments | -340.00M | -311.00M | -300.00M | -498.00M | -64.00M |
| Change to liabilities | - | - | - | 65.00M | 292.00M |
| Total cashflows from investing activities | -340.00M | -311.00M | - | -824.00M | -638.00M |
| Net borrowings | -1.00M | 0.00M | - | 535.00M | 211.00M |
| Total cash from financing activities | -497.00M | -396.00M | -325.00M | 188.00M | -61.00M |
| Change to operating activities | - | - | - | 65.00M | -142.00M |
| Net income | 370.00M | 478.00M | 430.00M | 555.00M | 307.00M |
| Change in cash | -162.00M | 53.00M | 57.00M | 85.00M | -54.00M |
| Begin period cash flow | 694.00M | 641.00M | 584.00M | 499.00M | 553.00M |
| End period cash flow | 532.00M | 694.00M | 641.00M | 584.00M | 499.00M |
| Total cash from operating activities | 678.00M | 754.00M | 687.00M | 742.00M | 638.00M |
| Depreciation | 376.00M | 327.00M | 332.00M | 339.00M | 306.00M |
| Other cashflows from investing activities | 46.00M | -208.00M | - | -700.00M | -545.00M |
| Dividends paid | 383.00M | 361.00M | 340.00M | 318.00M | 265.00M |
| Change to inventory | -11.00M | 30.00M | -12.00M | -22.00M | -19.00M |
| Change to account receivables | -61.00M | -110.00M | -113.00M | -195.00M | -58.00M |
| Sale purchase of stock | -16.00M | -5.00M | - | -6.00M | -7.00M |
| Other cashflows from financing activities | -97.00M | -28.00M | 166.00M | 506.00M | 1053.00M |
| Change to netincome | - | - | - | -61.00M | 28.00M |
| Capital expenditures | 139.00M | 116.00M | 241.00M | 326.00M | 574.00M |
| Change receivables | - | - | - | -195.00M | -58.00M |
| Cash flows other operating | - | - | - | 591.00M | 15.00M |
| Cash and cash equivalents changes | - | - | - | 106.00M | -61.00M |
| Change in working capital | -221.00M | -148.00M | -119.00M | -87.00M | -81.00M |
| Stock based compensation | 54.00M | 52.00M | 49.00M | 39.00M | 45.00M |
| Other non cash items | 189.00M | 93.00M | 40.00M | -117.00M | 34.00M |
| Free cash flow | 539.00M | 638.00M | 446.00M | 416.00M | 64.00M |
Sector: Communication Services Industry: Entertainment
|
Stock Name
|
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) |
|---|---|---|---|---|---|---|---|---|
| WMG Warner Music Group |
0.09 0.27% |
31.93 | 23.43 | 14.08 | 2.08 | 17.91 | 2.68 | 13.35 |
| NFLX Netflix Inc |
-1.44 2.23% |
63.10 | 25.29 | 21.01 | 6.71 | 11.09 | 7.02 | 9.70 |
| DIS Walt Disney Company |
-0.46 0.38% |
119.19 | 15.36 | 16.00 | 1.93 | 1.74 | 2.40 | 11.96 |
| TKO TKO Group Holdings, Inc. |
-3.07 1.54% |
196.43 | 68.15 | 50.00 | 6.79 | 4.17 | 3.49 | 11.97 |
| UMGNF Universal Music Group N.V. |
0.16 0.87% |
18.91 | 83.95 | 12.99 | 2.36 | 7.41 | 2.46 | 28.12 |
Warner Music Group Corp. operates as a music entertainment company in the United States, the United Kingdom, Germany, and internationally. It operates through Recorded Music and Music Publishing segments. The company is involved in the discovery and development of recording artists, as well as related marketing, promotion, distribution, sale, and licensing of music created by recording artists; markets its music catalog through compilations and reissuances of previously released music and video titles, as well as previously unreleased materials. It also owns and acquires rights to approximately two million musical compositions comprising pop hits, American standards, folk songs, and motion picture and theatrical compositions, as well as administers the music and soundtracks of various third-party television and film producers and studios. In addition, the company conducts its operation primarily through a collection of record labels, such as Asylum, Big Beat, Canvasback, East West, Erato, FFRR, Nonesuch, Parlophone, Reprise, Sire, Spinnin' Records, and Warner Classics and Warner Records Nashville. Further, it markets, distributes, and sells music and video products to retailers and wholesale distributors; independent labels to retail and wholesale distributors; and various distribution centers and ventures, as well as retail outlets, online physical retailers, streaming services, and download services. Its catalog includes songwriters and composers; and various genres, including pop, rock, jazz, classical, country, R&B, hip-hop, rap, reggae, Latin, folk, alternative, blues, gospel, and other Christian music. The company was founded in 1929 and is headquartered in New York, New York.
| Name | Title | Year Born |
|---|---|---|
| Mr. Stephen Forbes Cooper | CEO & Director | 1946 |
| Mr. Eric Joshua Levin | Exec. VP & CFO | 1963 |
| Mr. Max Lousada | Chief Exec. Officer of Warner Recorded Music | 1973 |
| Mr. Guy Moot | Co-Chair & CEO of Warner Chappell Music | 1966 |
| Ms. Carianne Marshall | Co-Chair & COO of Warner Chappell Music | 1978 |
| Mr. Kareem Chin | Sr. VP & Head of Investor Relations | NA |
| Mr. Paul Martin Robinson Esq., J.D. | Exec. VP, Gen. Counsel & Sec. | 1958 |
| Trent N. Tappe Esq. | Sr. VP, Deputy Gen. Counsel & Chief Compliance Officer | NA |
| Mr. James Steven | Exec. VP & Chief Communications Officer | 1977 |
| Mr. Michael Drexler | VP of Digital Strategy & Corp. Devel. | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.