返回排名列表

Universal Music Group N.V. (UMGNF)

被高估
Communication ServicesEntertainmentNetherlands

基本面

55

价格

$14.27

市值

$26.04B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

分部营收

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.

需求驱动因素

防御型

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.

主要风险

  • 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.

资产负债表与流动性

营收

$18.37B

截至最近已公布季度的最近12个月 — 根据每股指标估算

净利润

$315M

截至最近已公布季度的最近12个月 — 根据每股指标估算

自由现金流

$1.79B

股东权益合计

$3.60B

负债合计

$5.56B

流动比率

0.61

利息覆盖率

-

债务/EBITDA

2.52

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

一般情形被高估

公允价值

$11.16

当前价格

$14.27

安全边际

-27.8%

公允价值区间

$7.25 - $15.07

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$21.92
现金流折现法(DCF):$11.60
市盈率法(P/E):$2.57
格雷厄姆成长公式:$1.95
盈利能力价值(EPV):$16.69
合理市净率(P/B):$1.51
股息折现模型(戈登模型):$6.52
P/FFO(运营资金):数据不足,无法计算
周期中段收益:数据不足,无法计算
市销率法(P/S):$20.99
分析师共识:买入 (16B / 8H / 4S)
最近财报超预期:+10.28%

估值指标

市盈率(P/E)

81.47

ROE

7.7%

市净率(P/B)

7.13

P/FCF

14.53

毛利率

28.6%

ROIC

16.5%

盈利能力雷达图

价值创造(经济护城河)

ROIC

16.5%

WACC

9.2%

ROIC − WACC

+7.3 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(12)

  • ROIC 16.5%
  • P/FCF 14.53
  • 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 57% Buy
  • Earnings Surprise avg 8.1%
  • Earnings Quality (OCF/NI) 1.08

未通过(9)

  • Price CAGR -7.68%
  • Gross Margin 28.6%
  • P/B Ratio 7.13
  • Current Ratio
  • Price below Graham Number
  • DCF valuation (Fairly valued)
  • PEG Ratio 4.26
  • Net Margin Trend 12.3% vs 17.6%
  • Piotroski F-Score 2/9

不可用(6)

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

Piotroski F-评分

2/9

存在严重财务隐患

score
criteria

盈利质量

1.08

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

机构持股

该公司暂无机构申报数据。

公司治理

管理团队

姓名职位年龄
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

审计风险

4

董事会风险

1

薪酬风险

10

股东权利风险

4

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 UMGNF, sourced from Markets Gazette.

No recent news for UMGNF.