Financhill
Sell
34

WMG Quote, Financials, Valuation and Earnings

Last price:
$27.90
Seasonality move :
-1.04%
Day range:
$27.76 - $28.21
52-week range:
$25.56 - $36.64
Dividend yield:
2.66%
P/E ratio:
40.10x
P/S ratio:
2.16x
P/B ratio:
22.49x
Volume:
1.6M
Avg. volume:
2M
1-year change:
-13.85%
Market cap:
$14.6B
Revenue:
$6.7B
EPS (TTM):
$0.69
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $5.9B $6B $6.4B $6.7B
Revenue Growth (YoY) 18.78% 11.66% 1.99% 6.44% 4.37%
 
Cost of Revenues $3B $3.4B $3.5B $3.7B $4B
Gross Profit $2.3B $2.5B $2.5B $2.7B $2.7B
Gross Profit Margin 42.5% 42.24% 41.88% 42.7% 40.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.8B $1.9B $1.9B
Other Inc / (Exp) -$31M $151M -$39M -$206M --
Operating Expenses $1.6B $1.8B $1.7B $1.5B $1.6B
Operating Income $648M $744M $850M $1.2B $1.1B
 
Net Interest Expenses $122M $125M $141M $161M $162M
EBT. Incl. Unusual Items $456M $740M $609M $601M $490M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149M $185M $170M $123M $120M
Net Income to Company $307M $555M $439M $478M $370M
 
Minority Interest in Earnings $3M $4M $9M $43M $5M
Net Income to Common Excl Extra Items $303M $548M $433M $472M $366M
 
Basic EPS (Cont. Ops) $0.58 $1.06 $0.82 $0.83 $0.69
Diluted EPS (Cont. Ops) $0.58 $1.06 $0.82 $0.83 $0.69
Weighted Average Basic Share $513.5M $514.7M $515.7M $517.5M $520.5M
Weighted Average Diluted Share $513.5M $514.7M $515.7M $517.5M $520.5M
 
EBITDA $954M $1.1B $1.2B $1.5B $1.5B
EBIT $648M $744M $850M $1.2B $1.1B
 
Revenue (Reported) $5.3B $5.9B $6B $6.4B $6.7B
Operating Income (Reported) $648M $744M $850M $1.2B $1.1B
Operating Income (Adjusted) $648M $744M $850M $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $1.6B $1.6B $1.9B
Revenue Growth (YoY) 22.2% 8.79% 5.95% 2.77% 14.6%
 
Cost of Revenues $831M $881M $924M $937M $1.1B
Gross Profit $545M $616M $662M $693M $730M
Gross Profit Margin 39.61% 41.15% 41.74% 42.52% 39.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $465M $470M $473M $495M $494M
Other Inc / (Exp) -$19M $55M $37M -$133M --
Operating Expenses $422M $442M $439M $358M $349M
Operating Income $123M $174M $223M $335M $381M
 
Net Interest Expenses $29M $31M $36M $40M $43M
EBT. Incl. Unusual Items $52M $187M $212M $51M $106M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $37M $58M $3M -$3M
Net Income to Company $30M $150M $154M $48M $109M
 
Minority Interest in Earnings $2M $2M $2M $7M --
Net Income to Common Excl Extra Items $30M $148M $152M $47M $108M
 
Basic EPS (Cont. Ops) $0.05 $0.28 $0.29 $0.08 $0.21
Diluted EPS (Cont. Ops) $0.05 $0.28 $0.29 $0.08 $0.21
Weighted Average Basic Share $514.4M $514.8M $516M $517.9M $522.3M
Weighted Average Diluted Share $514.4M $514.8M $516M $517.9M $522.3M
 
EBITDA $202M $256M $302M $418M $485M
EBIT $123M $174M $223M $335M $381M
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.6B $1.9B
Operating Income (Reported) $123M $174M $223M $335M $381M
Operating Income (Adjusted) $123M $174M $223M $335M $381M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $5.9B $6B $6.4B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.4B $3.5B $3.7B $4B
Gross Profit $2.3B $2.5B $2.5B $2.7B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.6B $1.9B $1.8B
Other Inc / (Exp) -$31M $151M -$39M -$206M --
Operating Expenses $1.6B $1.7B $1.7B $1.5B $1.6B
Operating Income $632M $756M $850M $1.2B $1.1B
 
Net Interest Expenses $122M $125M $141M $161M $162M
EBT. Incl. Unusual Items $456M $740M $609M $601M $490M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149M $185M $170M $123M $120M
Net Income to Company $307M $555M $439M $478M $370M
 
Minority Interest in Earnings $3M $4M $9M $43M $5M
Net Income to Common Excl Extra Items $303M $551M $432M $472M $366M
 
Basic EPS (Cont. Ops) $0.58 $1.06 $0.82 $0.83 $0.69
Diluted EPS (Cont. Ops) $0.58 $1.06 $0.82 $0.83 $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $938M $1.1B $1.2B $1.5B $1.5B
EBIT $632M $756M $850M $1.2B $1.1B
 
Revenue (Reported) $5.3B $5.9B $6B $6.4B $6.7B
Operating Income (Reported) $632M $756M $850M $1.2B $1.1B
Operating Income (Adjusted) $632M $756M $850M $1.2B $1.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $5.9B $6B $6.4B $6.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.5B $3.7B $4B --
Gross Profit $2.5B $2.5B $2.7B $2.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.6B $1.9B $1.8B --
Other Inc / (Exp) $151M -$39M -$206M -$157M --
Operating Expenses $1.7B $1.7B $1.5B $1.6B --
Operating Income $756M $850M $1.2B $1.1B --
 
Net Interest Expenses $125M $141M $161M $162M --
EBT. Incl. Unusual Items $740M $609M $601M $490M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $185M $170M $123M $120M --
Net Income to Company $555M $439M $478M $370M --
 
Minority Interest in Earnings $4M $9M $43M $5M --
Net Income to Common Excl Extra Items $551M $432M $472M $366M --
 
Basic EPS (Cont. Ops) $1.06 $0.82 $0.83 $0.69 --
Diluted EPS (Cont. Ops) $1.06 $0.82 $0.83 $0.69 --
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B --
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B --
 
EBITDA $1.1B $1.2B $1.5B $1.5B --
EBIT $756M $850M $1.2B $1.1B --
 
Revenue (Reported) $5.9B $6B $6.4B $6.7B --
Operating Income (Reported) $756M $850M $1.2B $1.1B --
Operating Income (Adjusted) $756M $850M $1.2B $1.1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $499M $584M $641M $694M $532M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $839M $984M $1.1B $1.3B $1.3B
Inventory $99M $108M $126M $99M $62M
Prepaid Expenses $373M $372M $413M $470M $581M
Other Current Assets $86M $91M $102M $125M --
Total Current Assets $1.9B $2.1B $2.4B $2.6B $2.8B
 
Property Plant And Equipment $632M $641M $703M $706M $630M
Long-Term Investments $63M $16M -- $9M $8M
Goodwill $1.8B $1.9B $2B $2B --
Other Intangibles $2.2B $2.4B $2.5B $2.5B --
Other Long-Term Assets $194M $212M $225M $348M --
Total Assets $7.2B $7.8B $8.5B $9.2B $9.8B
 
Accounts Payable $302M $268M $300M $289M $257M
Accrued Expenses $2.4B $2.4B $2.8B $3.2B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $43M $40M $41M $45M --
Other Current Liabilities $102M $245M $57M $110M --
Total Current Liabilities $3.2B $3.4B $3.5B $3.9B $4.2B
 
Long-Term Debt $3.6B $4B $4.2B $4.2B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $7.7B $8.1B $8.5B $9.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$202M -$347M -$322M -$247M --
Common Equity $31M $152M $307M $518M $647M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15M $16M $123M $157M $110M
Total Equity $46M $168M $430M $675M $757M
 
Total Liabilities and Equity $7.2B $7.8B $8.5B $9.2B $9.8B
Cash and Short Terms $499M $584M $641M $694M $532M
Total Debt $3.7B $4B $4.2B $4.2B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $499M $584M $641M $694M $532M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $839M $984M $1.1B $1.3B $1.3B
Inventory $99M $108M $126M $99M $62M
Prepaid Expenses $373M $372M $413M $470M $581M
Other Current Assets $86M $91M $102M $125M --
Total Current Assets $1.9B $2.1B $2.4B $2.6B $2.8B
 
Property Plant And Equipment $632M $641M $703M $706M $630M
Long-Term Investments $63M $16M -- $9M $8M
Goodwill $1.8B $1.9B $2B $2B --
Other Intangibles $2.2B $2.4B $2.5B $2.5B --
Other Long-Term Assets $194M $212M $225M $348M --
Total Assets $7.2B $7.8B $8.5B $9.2B $9.8B
 
Accounts Payable $302M $268M $300M $289M $257M
Accrued Expenses $2.4B $2.4B $2.8B $3.2B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $43M $40M $41M $45M --
Other Current Liabilities $102M $245M $57M $110M --
Total Current Liabilities $3.2B $3.4B $3.5B $3.9B $4.2B
 
Long-Term Debt $3.6B $4B $4.2B $4.2B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $7.7B $8.1B $8.5B $9.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$202M -$347M -$322M -$247M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15M $16M $123M $157M $110M
Total Equity $46M $168M $430M $675M $757M
 
Total Liabilities and Equity $7.2B $7.8B $8.5B $9.2B $9.8B
Cash and Short Terms $499M $584M $641M $694M $532M
Total Debt $3.7B $4B $4.2B $4.2B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $307M $555M $439M $478M $370M
Depreciation & Amoritzation $306M $339M $332M $327M $376M
Stock-Based Compensation $45M $39M $49M $52M $54M
Change in Accounts Receivable -$58M -$195M -$113M -$110M -$61M
Change in Inventories -$19M -$22M -$12M $30M -$11M
Cash From Operations $638M $742M $687M $754M $678M
 
Capital Expenditures $574M $326M $241M $303M $334M
Cash Acquisitions $64M $509M $126M $40M $46M
Cash From Investing -$638M -$824M -$300M -$311M -$340M
 
Dividends Paid (Ex Special Dividend) $265M $318M $340M $361M $383M
Special Dividend Paid
Long-Term Debt Issued $1.1B $535M $165M $104M --
Long-Term Debt Repaid -$849M -- -$1M -$104M --
Repurchase of Common Stock -- -- -- -- $16M
Other Financing Activities -$40M -$29M -$149M -$35M --
Cash From Financing -$61M $188M -$325M -$396M -$497M
 
Beginning Cash (CF) $499M $584M $641M $694M $532M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54M $85M $57M $53M -$159M
Ending Cash (CF) $452M $648M $693M $753M $373M
 
Levered Free Cash Flow $64M $416M $446M $451M $344M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30M $150M $154M $48M $109M
Depreciation & Amoritzation $79M $82M $79M $83M $104M
Stock-Based Compensation $12M $4M $7M $24M $11M
Change in Accounts Receivable -$10M -$39M -$19M -$15M -$40M
Change in Inventories -$21M -$20M -$12M -$4M -$11M
Cash From Operations $228M $406M $338M $306M $231M
 
Capital Expenditures $57M $51M $99M $97M $71M
Cash Acquisitions $15M $10M $100M $14M --
Cash From Investing -$72M -$61M -$196M -$110M -$67M
 
Dividends Paid (Ex Special Dividend) $78M $83M $89M $94M $100M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $524M -- -- $62M --
Long-Term Debt Repaid -$524M -- -$1M -$62M --
Repurchase of Common Stock -- -- -- -- $13M
Other Financing Activities -$18M -$9M -$2M -$22M --
Cash From Financing -$96M -$92M -$92M -$118M -$153M
 
Beginning Cash (CF) $499M $584M $641M $694M $532M
Foreign Exchange Rate Adjustment -$3M -$14M -$9M $9M -$3M
Additions / Reductions $57M $239M $41M $87M $8M
Ending Cash (CF) $553M $809M $673M $790M $537M
 
Levered Free Cash Flow $171M $355M $239M $209M $160M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $307M $555M $439M $478M $370M
Depreciation & Amoritzation $306M $339M $332M $327M $376M
Stock-Based Compensation $45M $39M $49M $52M $54M
Change in Accounts Receivable -$58M -$195M -$113M -$110M -$61M
Change in Inventories -$19M -$22M -$12M $30M -$11M
Cash From Operations $638M $742M $687M $754M $678M
 
Capital Expenditures $574M $326M $241M $303M $334M
Cash Acquisitions $64M $509M $126M $40M $46M
Cash From Investing -$638M -$824M -$300M -$311M -$340M
 
Dividends Paid (Ex Special Dividend) $265M $318M $340M $361M $383M
Special Dividend Paid
Long-Term Debt Issued $1.1B $535M $165M $104M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $16M
Other Financing Activities -$40M -$29M -$149M -$35M --
Cash From Financing -$61M $188M -$325M -$396M -$497M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54M $85M $57M $53M -$159M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64M $416M $446M $451M $344M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $555M $439M $478M $370M --
Depreciation & Amoritzation $339M $332M $327M $376M --
Stock-Based Compensation $39M $49M $52M $54M --
Change in Accounts Receivable -$195M -$113M -$110M -$61M --
Change in Inventories -$22M -$12M $30M -$11M --
Cash From Operations $742M $687M $754M $678M --
 
Capital Expenditures $326M $241M $303M $334M --
Cash Acquisitions $509M $126M $40M $46M --
Cash From Investing -$824M -$300M -$311M -$340M --
 
Dividends Paid (Ex Special Dividend) $318M $340M $361M $383M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $535M $165M $104M -- --
Long-Term Debt Repaid -- -$1M -$104M -$1M --
Repurchase of Common Stock -- -- -- $16M --
Other Financing Activities -$29M -$149M -$35M -$57M --
Cash From Financing $188M -$325M -$396M -$497M --
 
Beginning Cash (CF) $1.8B $2.6B $2.6B $2.5B --
Foreign Exchange Rate Adjustment -$21M -$5M $6M -- --
Additions / Reductions $85M $57M $53M -$159M --
Ending Cash (CF) $1.8B $2.6B $2.7B $2.3B --
 
Levered Free Cash Flow $416M $446M $451M $344M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock