返回排名列表

Warner Music Group Corp. (WMG)

POSITIVE
Communication ServicesEntertainmentUnited States

基本面

76

价格

$27.97

市值

$14.19B

第一部分 · 这家公司值多少

概览

Warner Music Group signs recording artists and songwriters, then owns or controls the rights to their recordings and compositions for decades. Recorded Music, built around labels like Atlantic and Warner Records, earns royalties whenever a song streams, plays or sells. Music Publishing owns the underlying songwriting rights and collects a separate royalty whenever those songs are performed, synced into film and TV, or recorded by anyone. It is one of only three companies — alongside Universal and Sony — that control most of the world's recorded music catalog.

盈利方式

Streaming is the dominant source of revenue: digital services pay Warner a share of subscription and advertising revenue, or a per-stream rate, based on negotiated licensing deals. Because the company owns decades of back catalog, much of this income keeps arriving with little new spending — an old hit streamed today still pays a royalty today. Music Publishing works the same way but on the composition side, collecting whenever a song is used, not just when the original recording plays.

分部营收

Recorded Music81%

Owning and licensing sound recordings from artists on Atlantic, Warner Records and other labels, monetized through streaming, downloads and physical sales.

Music Publishing19%

Owning songwriting and composition rights, collecting royalties when songs are performed, synced to film and TV, or covered by other artists.

护城河

专利与许可 · 狭窄

A catalog of owned master recordings and publishing rights keeps paying royalties for decades after the original spending on an artist, which a new entrant cannot buy quickly. But Warner competes against two labels of similar scale, Universal and Sony, so the advantage comes from being one of few, not from being unique.

需求驱动因素

中度周期性

Music streaming subscriptions are a relatively small, sticky household expense that tends to survive economic downturns better than discretionary entertainment spending, so demand is fairly resilient. Advertising-supported streaming and physical/merchandise sales are more exposed to consumer spending cycles, and a weak year for new superstar releases can also soften growth independent of the economy.

主要风险

  • Dependence on a few streaming platforms — Spotify, Google/YouTube and Apple together accounted for about 43% of fiscal 2025 revenue; a change in their pricing or royalty terms could materially reduce revenue.
  • Digital piracy — The company identifies organized, industrial-scale piracy as a continuing threat that diverts listening away from paid and licensed channels.
  • Retaining artists and songwriters — Future growth depends on signing and keeping successful recording artists and songwriters, and on having superstar releases in any given year — neither of which is guaranteed.
  • Rates set by regulators and collecting societies — A meaningful share of revenue is subject to rates set by government bodies or local collecting societies rather than freely negotiated, which can cap profitability regardless of demand.

客户集中度

主要客户占营收的43%

A limited number of digital music services — Spotify, Google/YouTube and Apple among them — together accounted for approximately 43% of fiscal 2025 revenue, so a dispute with any one of them is not a minor event.

看多理由

Buyers argue that owning a decades-deep catalog of masters and publishing rights produces royalties with almost no incremental cost, that streaming still has room to grow globally, and that being one of only three major labels gives Warner real leverage in negotiating terms with platforms.

看空理由

Sellers fear that a handful of streaming platforms have enough bargaining power to squeeze per-stream payouts over time, that piracy and rate-regulated income cap upside, and that a run of weak new releases can hurt results in ways a deep catalog cannot fully offset.

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.

资产负债表与流动性

营收

$7.30B

最近12个月(截至2026/6/30)

净利润

$672M

最近12个月(截至2026/6/30)

自由现金流

$539M

股东权益合计

$647M

负债合计

$9.07B

流动比率

0.73

利息覆盖率

5.52

债务/EBITDA

4.60

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

被低估

公允价值

$2104991.20

当前价格

$27.97

安全边际

+100.0%

公允价值区间

$1368244.40 - $2841738.20

估算方法

Analyst Target:$36.88
DCF:$8419885.42
PE-based:$20.43
Graham Growth:$20.35
EPV:$10.59
分析师共识:强力买入 (18B / 5H / 0S)
最近财报超预期:+13.04%

估值指标

市盈率(P/E)

28.61

ROE

56.4%

市净率(P/B)

0.00

P/FCF

0.00

毛利率

45.8%

ROIC

12.6%

盈利能力雷达图

Value Creation (Economic Moat)

ROIC

12.6%

WACC

9.6%

ROIC − WACC

+3.0 pp

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

基本面分析标准

通过(16)

  • ROIC 12.6%
  • Gross Margin 45.8%
  • P/FCF 0.00
  • P/B Ratio 0.00
  • Operating Margin 13.7%
  • Positive Free Cash Flow
  • CapEx intensity
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • DCF valuation (Undervalued)
  • ROE 67.1%
  • Revenue Growth 5Y 8.5%
  • Analyst Consensus 78% Buy
  • Earnings Quality (OCF/NI) 1.40
  • Net Margin Trend 9.2% vs 4.6%

未通过(6)

  • Price CAGR -5.46%
  • Debt/Equity ratio
  • Current Ratio
  • Low reliance on intangibles
  • Earnings Surprise avg -2.2%
  • Piotroski F-Score 4/9

不可用(5)

  • EPS data insufficient
  • Dividend Payout NaN%
  • Price below Graham Number
  • PEG Ratio (need PE > 0 and growth > 0)
  • Share Dilution (missing shares data)

Piotroski F-评分

4/9

信号混杂:部分领域需关注

score
criteria

盈利质量

1.40

高质量:盈利有现金流支撑

股权稀释

-

正在回购股份,对股东友好

公司治理

管理团队

姓名职位年龄
Mr. Robert KynclPresident, CEO & Director54
Ms. Carletta HigginsonExecutive VP & Chief Digital Officer47
Mr. Armin ZerzaExecutive Officer55
Mr. Guy MootCo-Chair & CEO of Warner Chappell Music59
Ms. Carianne MarshallCo-Chair & COO of Warner Chappell Music47
Mr. Louis DicklerActing CFO, Senior VP, Global Controller & Chief Accounting Officer47
Mr. Tom CorsonChief Operating Officer-
Mr. Leho NigulChief Technology Officer-
Mr. Kareem ChinSenior VP & Head of Investor Relations-
Mr. Paul Martin Robinson Esq., J.D.Executive VP & General Counsel67

审计风险

4

董事会风险

9

薪酬风险

8

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

Latest News

Recent headlines for WMG, sourced from Markets Gazette.

  • 5/8/2026POSITIVE
    Warner Music Hits All The Right Notes With Blowout Quarter, Analyst Says More Growth Ahead

    Warner Music Group (WMG) shares surged following a robust Q2 performance that significantly surpassed Wall Street's expectations for both earnings and revenue. The company's strong growth in streaming services, coupled with notable margin expansion, has positioned it favorably. This blowout quarter, highlighted by positive analyst ratings including an initiation of coverage with a 'Buy' from Deutsche Bank and an 'Outperform' from Credit Suisse, suggests continued upward momentum. Investors are likely to see this as a strong indicator of WMG's operational efficiency and market resilience, potentially driving further stock appreciation.

  • 4/1/2026POSITIVE
    Warner Music Targets Indie Boom With Revelator Buyout

    Warner Music Group (WMG) has announced the acquisition of Revelator, a music technology company specializing in rights management and label services. This strategic move aims to bolster WMG's capabilities in serving independent artists and labels, enhancing its digital infrastructure for royalty distribution and metadata management. The acquisition is expected to streamline operations and unlock new revenue streams within the rapidly growing independent music sector. For investors, this acquisition signals WMG's commitment to innovation and expansion in a key growth area, potentially leading to increased market share and improved profitability.

via Markets Gazette