Saturday 10 October 2026
Export all WMG data to Excel Powerpack
Warner Music Group Corp.
WMG Communication Services Entertainment
Warner Music Group Corp.’s revenue for fiscal 2025 (year ended September 2025) was $6.7 billion, up 4.37% from fiscal 2024. In the quarter to June 2026, revenue grew 10.4%, EPS grew 1,400.0%, free cash flow grew 1,528.6% and total debt rose 7.95%, each against the same quarter a year earlier. Dividend growth for five consecutive years, revenue growth for five; insiders bought in the last twelve months.
28.72
0.19
−0.66%
Follow WMG
| Sep '25 | Sep '24 | Sep '23 | Sep '22 | Sep '21 | Sep '20 | Sep '19 | Sep '18 | Sep '17 | Sep '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
48.66 | 37.71 | 38.38 | 21.90 | 73.69 | 0.00 | 63.26 | 63.26 | 63.26 | 63.26 |
Piotroski F-Score |
3 | 5 | 5 | 6 | 7 | 5 | 7 | 6 | 6 | — |
Altman Z-Score |
1.72 | 1.78 | 1.82 | 1.54 | 2.31 | 1.35 | — | — | — | — |
P/S ratio |
2.64 | 2.52 | 2.66 | 2.02 | 4.14 | 3.25 | 3.35 | 3.35 | 3.35 | 3.35 |
P/FCF ratio |
32.89 | 25.39 | 28.63 | 19.68 | 40.27 | 38.36 | 38.57 | 38.57 | 38.57 | 38.57 |
Altman Z″-Score (non-manufacturers) |
(0.83) | (0.68) | (0.73) | (1.01) | (1.34) | (2.20) | (1.51) | (2.03) | (1.00) | (1.27) |
Beneish M-Score |
(2.55) | (2.51) | (2.46) | (2.44) | (2.55) | (3.22) | (2.00) | (2.53) | (2.60) | (2.78) |
P/Operating CF |
76.75 | 53.28 | 47.44 | 29.42 | 96.25 | 82.39 | 175.81 | 175.81 | 175.81 | 175.81 |
P/B ratio |
23.42 | 24.00 | 37.29 | 71.11 | 477.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend Safety Score |
31 | — | — | — | — | — | — | — | — | — |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
3.23 | 3.05 | 3.22 | 2.57 | 4.70 | 3.85 | 3.93 | 3.93 | 3.93 | 3.93 |
EV/EBITDA |
20.25 | 17.07 | 17.35 | 14.44 | 27.22 | 536.31 | 37.97 | 37.97 | 37.97 | 37.97 |
EV/Operating CF |
31.97 | 26.03 | 28.34 | 20.49 | 39.03 | 37.07 | 38.13 | 38.13 | 38.13 | 38.13 |
EV/FCF |
40.21 | 30.77 | 34.76 | 25.05 | 45.70 | 45.40 | 45.23 | 45.23 | 45.23 | 45.23 |
Quick Ratio |
0.45 | 0.50 | 0.50 | 0.47 | 0.42 | 0.49 | 0.49 | 0.41 | 0.50 | 0.37 |
Current Ratio |
0.66 | 0.68 | 0.68 | 0.64 | 0.60 | 0.62 | 0.60 | 0.50 | 0.61 | 0.49 |
Net Debt/EBITDA |
3.58 | 2.89 | 2.96 | 2.99 | 3.11 | 79.72 | 3.77 | 4.82 | 4.58 | 4.77 |
Debt/Assets |
44.41% | 43.84% | 46.39% | 47.68% | 46.40% | 48.42% | 49.43% | 52.75% | 49.16% | 52.07% |
Debt/Equity |
5.77 | 5.95 | 9.22 | 22.21 | 72.74 | (68.98) | (11.06) | (8.81) | 9.13 | 13.23 |
Asset Turnover |
0.71 | 0.73 | 0.74 | 0.79 | 0.78 | 0.72 | 0.79 | 0.72 | 0.65 | 0.59 |
Operating CF/Net income |
1.86 | 1.73 | 1.60 | 1.35 | 2.10 | (0.97) | 1.56 | 1.38 | 3.74 | 13.68 |
Capex/Depreciation |
(0.37) | (0.35) | (0.38) | (0.40) | (0.30) | (0.33) | (0.39) | (0.28) | (0.18) | 0.00 |
Interest Coverage |
4.28 | 5.11 | 5.60 | 5.71 | 4.99 | (1.80) | 2.51 | 1.57 | 1.49 | 1.24 |
| 50.98% | 78.73% | 143.81% | 514.95% | 60,800.00% | 302.55% | (86.93%) | (5,116.67%) | 55.21% | 11.14% | |
| 3.85% | 4.92% | 5.25% | 7.33% | 4.46% | (7.64%) | 4.51% | 5.55% | 2.59% | 0.46% | |
ROIC |
9.45% | 12.88% | 13.16% | 13.46% | 13.16% | (5.71%) | 10.67% | 6.83% | 5.61% | 5.09% |
Return on Tangible Assets |
(36.87%) | (56.27%) | (63.33%) | (67.69%) | (34.16%) | 66.81% | (30.92%) | (31.71%) | (23.37%) | (3.42%) |
Average Days of Receivables |
72.92 | 71.28 | 67.72 | 60.68 | 57.77 | 63.06 | 63.21 | 40.74 | 41.24 | 36.99 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
28.16% | 29.24% | 30.25% | 31.46% | 32.47% | 48.60% | 33.74% | 35.23% | 34.17% | 33.33% |
Intangible Assets out of Total Assets |
0.50 | 0.50 | 0.53 | 0.55 | 0.55 | 0.57 | 0.60 | 0.69 | 0.68 | 0.74 |
Share Based Compensation of Revenue |
0.81% | 0.81% | 0.81% | 0.66% | 0.85% | 13.62% | 1.12% | 1.55% | 1.96% | 0.71% |
Graham Net Nets |
(0.36) | (0.36) | (0.36) | (0.46) | (0.24) | (0.33) | (0.32) | (0.32) | (0.32) | (0.32) |
Graham Number |
4.79 | 4.94 | 3.90 | 2.79 | 1.08 | 1.37 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
2.06% | 2.65% | 2.61% | 4.57% | 1.36% | (3.25%) | 1.58% | 1.58% | 1.58% | 1.58% |
Free Cash Flow Yield |
3.04% | 3.94% | 3.49% | 5.08% | 2.48% | 2.61% | 2.59% | 2.59% | 2.59% | 2.59% |
Revenue per Share |
12.89 | 12.42 | 11.71 | 11.50 | 10.32 | 8.85 | 8.91 | 7.97 | 7.01 | 26.58 |
Operating CF per Share |
1.30 | 1.46 | 1.33 | 1.44 | 1.24 | 0.92 | 0.80 | 0.85 | 1.05 | 2.80 |
Capex per Share |
(0.27) | (0.22) | (0.25) | (0.26) | (0.18) | (0.17) | (0.21) | (0.15) | (0.09) | 0.00 |
Free Cash Flow per Share |
1.04 | 1.23 | 1.09 | 1.18 | 1.06 | 0.75 | 0.59 | 0.70 | 0.96 | 2.80 |
Cash per Share |
1.02 | 1.34 | 1.24 | 1.13 | 0.97 | 1.10 | 1.23 | 1.02 | 1.27 | 2.94 |
Shareholders Equity per Share |
1.45 | 1.30 | 0.83 | 0.33 | 0.09 | (0.09) | (0.54) | (0.64) | 0.60 | 1.72 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
1.45 | 1.30 | 0.83 | 0.33 | 0.09 | (0.09) | (0.54) | (0.64) | 0.60 | 1.72 |
Free Cash Flow |
539.00 | 638.00 | 560.00 | 607.00 | 545.00 | 378.00 | 296.00 | 351.00 | 491.00 | 342.00 |
Working Capital |
(1,431.00) | (1,254.00) | (1,137.00) | (1,229.00) | (1,254.00) | (1,042.00) | (1,128.00) | (1,197.00) | (825.00) | (934.00) |
Capital Expenditures |
(139.00) | (116.00) | (127.00) | (135.00) | (93.00) | (85.00) | (104.00) | (74.00) | (44.00) | (67.00) |
Net Current Asset Value |
(6,302.00) | (5,837.00) | (5,713.00) | (5,521.00) | (5,269.00) | (4,777.00) | (4,595.00) | (4,488.00) | (4,135.00) | (4,217.00) |
EV/EBIT |
31.23 | 23.85 | 24.64 | 21.30 | 40.89 | 0.00 | 87.34 | 87.34 | 87.34 | 87.34 |
Capex to Sales |
0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 |
Price to Operating Income |
25.55 | 19.68 | 20.30 | 16.73 | 36.04 | 0.00 | 74.48 | 74.48 | 74.48 | 74.48 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.85 | 0.68 | 0.72 | 0.82 | 0.84 | 0.79 | 0.90 | 1.14 | 1.18 | 1.44 |
Cash ROIC |
9.53% | 11.85% | 11.12% | 13.54% | 14.01% | 10.47% | 8.90% | 11.65% | 13.04% | 10.22% |
Accounts Receivable Turnover |
5.17 | 5.41 | 5.74 | 6.49 | 6.59 | 5.77 | 7.32 | 9.41 | 9.76 | 9.58 |
Accounts Payable Turnover |
13.30 | 11.39 | 11.19 | 10.81 | 9.69 | 8.90 | 8.88 | 8.88 | 9.37 | 9.06 |
Inventory Turnover |
45.12 | 29.82 | 27.15 | 29.76 | 30.81 | 30.50 | 41.40 | 53.60 | 48.28 | 41.13 |
Average Days of Payables |
25.83 | 31.44 | 34.47 | 31.76 | 40.20 | 41.30 | 39.53 | 47.24 | 39.32 | 43.62 |
Days of Inventory on Hand |
6.23 | 10.77 | 14.48 | 12.80 | 13.18 | 12.36 | 11.25 | 7.06 | 7.37 | 8.77 |
Average Receivables |
1,297.50 | 1,187.50 | 1,052.00 | 911.50 | 805.00 | 773.00 | 611.00 | 425.50 | 366.50 | 339.00 |
Average Payables |
273.00 | 294.50 | 284.00 | 285.00 | 283.00 | 262.00 | 270.50 | 244.50 | 206.00 | 188.50 |
Average Inventory |
80.50 | 112.50 | 117.00 | 103.50 | 89.00 | 76.50 | 58.00 | 40.50 | 40.00 | 41.50 |
Average Assets |
9,492.00 | 8,850.00 | 8,186.50 | 7,519.50 | 6,810.50 | 6,213.50 | 5,680.50 | 5,531.00 | 5,526.50 | 5,478.00 |
Average Common Equity |
716.00 | 552.50 | 299.00 | 107.00 | 0.50 | (157.00) | (294.50) | (6.00) | 259.00 | 224.50 |
Columns are period end dates