Tencent Music Entertainment Group (TME)

Basic

  • Market Cap

    $13.57B

  • EV

    $11.54B

  • Shares Out

    1,675.26M

  • Revenue

    CN¥28.28B

  • Employees

    5,805

Margins

  • Gross

    33.94%

  • EBITDA

    19.52%

  • Operating

    16.09%

  • Pre-Tax

    20.2%

  • Net

    16.85%

  • FCF

    27.47%

Returns (5Yr Avg)

  • ROA

    3.74%

  • ROE

    7.46%

  • ROCE

    7.03%

  • ROIC

    8.73%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $65.71

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥18.07

  • Earnings (Dil)

    CN¥3

  • FCF

    CN¥4.9

  • Book Value

    CN¥34.41

Growth (CAGR)

  • Rev 3Yr

    0.2%

  • Rev 5Yr

    10.49%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    8.07%

  • Dil EPS 5Yr

    7.09%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    -0.37%

  • EBITDA Fwd 2Yr

    11.92%

  • EPS Fwd 2Yr

    17.75%

  • EPS LT Growth Est

    18.63%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM
Metric
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

18,985.0

25,434.0

29,153.0

31,244.0

28,339.0

28,284.0

Total Revenues % Chg.

72.9%

34.0%

14.6%

7.2%

-9.3%

-0.8%

Cost of Goods Sold, Total

11,708.0

16,761.0

19,851.0

21,840.0

19,566.0

18,683.0

Gross Profit

7,277.0

8,673.0

9,302.0

9,404.0

8,773.0

9,601.0

Selling General & Admin Expenses, Total

3,972.0

4,744.0

5,576.0

6,687.0

5,557.0

5,113.0

Stock-Based Compensation

1,519.0

—

—

—

—

—

Other Operating Expenses

-34.0

-158.0

-315.0

-423.0

-334.0

-64.0

Other Operating Expenses, Total

5,457.0

4,586.0

5,261.0

6,264.0

5,223.0

5,049.0

Operating Income

1,820.0

4,087.0

4,041.0

3,140.0

3,550.0

4,552.0

Interest Expense, Total

-35.0

-68.0

-99.0

-120.0

-115.0

-149.0

Interest And Investment Income

282.0

615.0

622.0

557.0

725.0

1,013.0

Net Interest Expenses

247.0

547.0

523.0

437.0

610.0

864.0

Income (Loss) On Equity Invest.

-1.0

-18.0

19.0

-47.0

38.0

123.0

Currency Exchange Gains (Loss)

-31.0

4.0

2.0

-1.0

7.0

7.0

EBT, Excl. Unusual Items

2,035.0

4,620.0

4,585.0

3,529.0

4,205.0

5,546.0

Gain (Loss) On Sale Of Investments

-32.0

-80.0

-4.0

105.0

26.0

26.0

Gain (Loss) On Sale Of Assets

—

—

32.0

-10.0

1.0

1.0

Other Unusual Items

—

—

19.0

8.0

141.0

141.0

EBT, Incl. Unusual Items

2,003.0

4,540.0

4,632.0

3,632.0

4,373.0

5,714.0

Income Tax Expense

171.0

563.0

456.0

417.0

534.0

698.0

Earnings From Continuing Operations

1,832.0

3,977.0

4,176.0

3,215.0

3,839.0

5,016.0

Minority Interest

1.0

5.0

-21.0

-186.0

-162.0

-251.0

Net Income

1,833.0

3,982.0

4,155.0

3,029.0

3,677.0

4,765.0

Net Income to Common Incl Extra Items

1,833.0

3,982.0

4,155.0

3,029.0

3,677.0

4,765.0

Net Income to Common Excl. Extra Items

1,833.0

3,982.0

4,155.0

3,029.0

3,677.0

4,765.0

Total Shares Outstanding

1,633.0

1,677.5

1,692.6

1,642.3

1,571.5

1,567.5

Weighted Avg. Shares Outstanding

1,538.2

1,636.4

1,656.8

1,660.5

1,602.0

1,565.6

Weighted Avg. Shares Outstanding Dil

1,579.6

1,673.8

1,680.2

1,681.5

1,617.3

1,585.8

EPS

1.2

2.4

2.5

1.8

2.3

3.0

EPS Diluted

1.2

2.4

2.5

1.8

2.3

3.0

EBITDA

2,189.0

4,609.0

4,779.0

3,886.0

4,424.0

5,522.0