ランキングに戻る

Universal Music Group N.V. (UMGNF)

NEUTRAL
Communication ServicesEntertainmentNetherlands

ファンダメンタル

55

株価

$14.64

時価総額

$26.94B

パート1 · 企業の価値

概要

Universal Music Group signs recording artists and songwriters, funds and markets their music, and owns the resulting recordings and song rights, collecting money whenever that music is streamed, broadcast, licensed for film and advertising, or sold as a physical record. It is the largest of the three major music companies (alongside Sony Music and Warner Music), with a roster of labels spanning pop, hip-hop, country and classical, and it also runs a publishing arm that owns rights to the songs themselves, separate from the recordings.

収益の仕組み

Most revenue now comes from digital streaming subscriptions and ad-supported platforms, which pay UMG a share of subscriber fees or advertising revenue based on how often its music is played, plus fixed licensing payments negotiated directly with a handful of large platforms. A smaller share still comes from physical album sales, and Music Publishing earns separately whenever a song UMG controls the rights to is performed, synced to video or covered by another artist, regardless of who recorded it.

セグメント別売上高

Recorded Music75.6%

Revenue from streaming, physical sales and licensing of the recordings UMG owns or distributes for its signed artists.

Music Publishing17.6%

Royalties earned whenever a song UMG controls the rights to is performed, streamed, synced to video or covered by another artist.

Merchandising and other6.8%

Artist merchandise and other smaller revenue lines not broken out separately.

需要を左右する要因

ディフェンシブ

Music listening is a habitual, low-cost activity that holds up well across the economic cycle, and most revenue now comes from recurring subscriptions rather than discretionary purchases. Growth instead depends on how fast streaming subscriptions and pricing keep expanding worldwide, and on the terms UMG can negotiate with a small number of dominant streaming platforms it depends on for distribution.

主なリスク

  • Streaming growth may slow — The company names the failure of streaming and subscription adoption or revenue to grow, or to grow as rapidly as anticipated, as a key risk to its results.
  • Dependence on a few digital platforms — UMG relies on a small number of large digital service providers for distribution; changes those platforms make to subscription pricing, royalty structures or recommendation algorithms can directly affect UMG's revenue growth.
  • Generative AI and copyright uncertainty — The company faces uncertainty from evolving copyright, data privacy and artificial intelligence regulation in the US and Europe, as generative AI raises new questions about how music rights are used and compensated.
  • Competition to sign and retain artists — The company names its ability to compete successfully to identify, attract, sign and retain successful recording artists and songwriters as a material risk, since the roster of talent is the source of everything else it sells.

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

貸借対照表と流動性

売上高

$18.78B

直近の公表四半期までの12か月 — 1株当たり指標からの推計

純利益

$322M

直近の公表四半期までの12か月 — 1株当たり指標からの推計

フリーキャッシュフロー

$1.79B

自己資本合計

$4.55B

負債合計

$5.56B

流動比率

0.61

利払い倍率

-

負債/EBITDA

2.52

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

General case割高

適正価値

$11.27

現在株価

$14.64

安全マージン

-29.9%

適正価値レンジ

$7.33 - $15.22

推定方法

Analyst price target:$21.85
Discounted cash flow (DCF):$11.49
Earnings multiple (P/E):$3.06
Graham growth formula:$1.95
Earnings power value (EPV):$16.85
Justified P/B:$1.53
Dividend discount (Gordon):$6.61
P/FFO, funds from operations:Not enough data to compute it
Mid-cycle earnings:Not enough data to compute it
Revenue multiple:$17.83
アナリスト・コンセンサス:買い (15B / 9H / 3S)
直近の決算サプライズ:+10.28%

バリュエーション指標

P/E レシオ

84.95

ROE

7.7%

P/B レシオ

7.44

P/FCF

15.04

粗利益率

28.6%

ROIC

14.9%

収益性レーダー

Value Creation (Economic Moat)

ROIC

14.9%

WACC

9.1%

ROIC − WACC

+5.8 pp

ROIC exceeds the cost of capital — the company is creating value for shareholders.

ファンダメンタル分析基準

合格(12)

  • ROIC 14.9%
  • P/FCF 15.04
  • Debt/Equity ratio
  • Operating Margin 22.9%
  • Positive Free Cash Flow
  • CapEx intensity
  • Debt/EBITDA
  • ROE 7.9%
  • Revenue Growth 5Y 11.0%
  • Analyst Consensus 56% Buy
  • Earnings Surprise avg 8.1%
  • Earnings Quality (OCF/NI) 1.08

不合格(9)

  • Price CAGR -7.56%
  • Gross Margin 28.6%
  • P/B Ratio 7.44
  • Current Ratio
  • Price below Graham Number
  • DCF valuation (Fairly valued)
  • PEG Ratio 4.33
  • Net Margin Trend 12.3% vs 17.6%
  • Piotroski F-Score 2/9

データなし(6)

  • EPS data insufficient
  • Dividend Payout NaN%
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Share Dilution (missing shares data)

Piotroski F-スコア

2/9

重大な財務上の懸念

score
criteria

利益の質

1.08

高品質:利益はキャッシュに裏付けられている

株式希薄化

-

株式を買い戻している。株主に友好的

ガバナンス

経営陣

氏名役職年齢
Sir Lucian Grainge CBEChairman & CEO65
Mr. Vincent VallejoDeputy CEO of Corporate & Executive Director64
Mr. Matthew D. EllisChief Financial Officer54
Mr. Boyd MuirExecutive VP & COO65
Mr. Will TanousExecutive VP & Chief Administrative Officer56
Mr. Jeffrey Harleston J.D.General Counsel and Executive VP of Business & Legal Affairs63
Mr. Eric HutchersonExecutive VP and Chief People & Inclusion Officer55
Mr. Michael NashExecutive VP & Chief Digital Officer68
Ms. Tseyin FooPresident of Global Supply Chain-
Mr. Philippe FlageulExecutive VP & Controller60

監査リスク

4

取締役会リスク

1

報酬リスク

10

株主権利リスク

4

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

Latest News

Recent headlines for UMGNF, sourced from Markets Gazette.

No recent news for UMGNF.