WMG vs NWS: Earnings, Dividends & Valuation

Warner Music Group Corp. WMG | NASDAQ

$31.43 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $16.39 B

PE Ratio: 24.94

52-Week Range: $23.34 - $35.42

6.4-year Total Return: +18.2%

Dividend Yield (FWD): 2.55%

News Corporation NWS | NASDAQ

$29.19 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $15.79 B

PE Ratio: 26.06

52-Week Range: $25.49 - $35.76

6.4-year Total Return: +137.8%

Dividend Yield (FWD): 0.69%

6.4-year Total Returns with DRIP & Price Chart for WMG and NWS

1Y 2Y 5Y 10Y All

6.4-yr Total Returns WMG vs NWS

	WMG	NWS
Initial Balance	$10,000	$10,000
Initial Price	$30.12	$12.97
Initial Shares	332.01	771.01

Total Dividends	$1,380	$992
Last Dividend	$0.2	$0.1
Estimated Divs	$75 / quarter	$81 / 6 months
Yield-on-Cost	2.66%	1.54%
End Shares	375.93 (+43.92)	814.81 (+43.8)
Last Shares Price	$31.43	$29.19
Total End Value	$11,815	$23,784
Total Return	+18.2%	+137.8%
Comparison start date: Jun 3, 2020

WMG & NWS Dividend Charts

Dividend Payments & Yield - WMG

WMG Dividend CAGR:1Y: 5.26%2Y: 5.41%5Y: 5.92%10Y: 8.91%

Dividend Payments & Yield - NWS

NWS Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 14.87%10Y: 0.00%

Dividend Payout Ratio - WMG

Dividend Payout Ratio - NWS

Dividend to Free Cash Flow (FCF) Ratio - WMG

Dividend to Free Cash Flow (FCF) Ratio - NWS

DRIPCalc Compare puts two stocks side by side: total return with DRIP, share price, dividend payments and the dividend yield curve, earnings, cash flow, debt, margins and the other ratios we track for 1000s of stocks.

You can compare any two tickers here. The dividend charts are free to view, and so are the Revenue and Earnings Per Share (EPS) charts wherever a company reports earnings. Every other chart on this page is blurred until you start a 7-day free trial.

When you sign up for DRIPCalc PRO for just $14.25/mo ~~$19/mo~~ with a 7-day Free Trial and full access, every chart on this page unlocks, for any stock or ETF in our database.

Fundamentals: Revenue, Earnings, Cash Flow, EBITDA & Shares Outstanding:

WMG - Revenue

WMG Revenue CAGR:1Y: 10.36%2Y: 9.52%5Y: 6.82%10Y: 8.68%

NWS - Revenue

NWS Revenue CAGR:1Y: 6.39%2Y: -5.92%5Y: -1.83%10Y: 1.50%

WMG - Earnings Per Share (EPS)

WMG EPS CAGR:1Y: 0.00%2Y: 20.89%5Y: 25.93%10Y: 0.00%

NWS - Earnings Per Share (EPS)

NWS EPS CAGR:1Y: 45.00%2Y: 17.51%5Y: -2.55%10Y: 0.00%

WMG - Net Income

WMG Net Income CAGR:1Y: 0.00%2Y: 19.95%5Y: 26.81%10Y: 0.00%

NWS - Net Income

NWS Net Income CAGR:1Y: 6.00%2Y: 15.59%5Y: -4.10%10Y: 0.00%

WMG - EBITDA

WMG EBITDA CAGR:1Y: 239.06%2Y: 22.12%5Y: 15.52%10Y: 14.20%

NWS - EBITDA

NWS EBITDA CAGR:1Y: 17.22%2Y: 1.33%5Y: -5.06%10Y: 10.90%

WMG - Free Cash Flow

WMG Free Cash Flow CAGR:1Y: 842.86%2Y: -35.77%5Y: 0.00%10Y: 10.19%

NWS - Free Cash Flow

NWS Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

WMG - Free Cash Flow / Share

WMG Free Cash Flow / Share CAGR:1Y: 1,527.26%2Y: -16.15%5Y: 0.00%10Y: 15.94%

NWS - Free Cash Flow / Share

NWS Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

WMG - Shares Outstanding

WMG Shares Outstanding CAGR:1Y: 2.99%2Y: 1.81%5Y: 0.86%10Y: 0.67%

NWS - Shares Outstanding

NWS Shares Outstanding CAGR:1Y: -4.27%2Y: -2.53%5Y: -1.80%10Y: -0.68%

WMG - Stock-Based Comp

WMG Stock-Based Comp CAGR:1Y: -81.25%2Y: -45.23%5Y: -24.21%10Y: -4.98%

NWS - Stock-Based Comp

NWS Stock-Based Comp CAGR:1Y: N/A2Y: N/A5Y: N/A10Y: N/A

WMG - Expenses

WMG Expenses CAGR:1Y: -3.53%2Y: 0.20%5Y: -3.53%10Y: 6.38%

NWS - Expenses

NWS Expenses CAGR:1Y: 1,397.53%2Y: 59.63%5Y: 4.99%10Y: -1.40%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

WMG - REVENUE: Actual + Estimates

WMG Actual Revenue CAGR:1Y: 10.36%2Y: 9.52%5Y: 6.82%10Y: 8.68%

NWS - REVENUE: Actual + Estimates

NWS Actual Revenue CAGR:1Y: 6.39%2Y: -5.92%5Y: -1.83%10Y: 1.50%

WMG - EPS: Actual + Estimates

WMG Actual EPS CAGR:1Y: 0.00%2Y: 20.89%5Y: 25.93%10Y: 0.00%

NWS - EPS: Actual + Estimates

NWS Actual EPS CAGR:1Y: 45.00%2Y: 17.51%5Y: -2.55%10Y: 0.00%

WMG - NET INCOME: Actual + Estimates

WMG Actual Net Income CAGR:1Y: 0.00%2Y: 19.95%5Y: 26.81%10Y: 0.00%

NWS - NET INCOME: Actual + Estimates

NWS Actual Net Income CAGR:1Y: 6.00%2Y: 15.59%5Y: -4.10%10Y: 0.00%

WMG - EBITDA: Actual + Estimates

WMG Actual EBITDA CAGR:1Y: 239.06%2Y: 22.12%5Y: 15.52%10Y: 14.20%

NWS - EBITDA: Actual + Estimates

NWS Actual EBITDA CAGR:1Y: 17.22%2Y: 1.33%5Y: -5.06%10Y: 10.90%

Ratios, Profit Margins & Return on Capital:

WMG - Net Profit Margin

WMG Net Profit Margin CAGR:1Y: 0.00%2Y: 10.62%5Y: 19.18%10Y: 0.00%

NWS - Net Profit Margin

NWS Net Profit Margin CAGR:1Y: 33.52%2Y: 22.83%5Y: -2.30%10Y: 0.00%

WMG - Gross Profit Margin

WMG Gross Profit Margin CAGR:1Y: -0.26%2Y: -0.83%5Y: -1.41%10Y: 0.23%

NWS - Gross Profit Margin

NWS Gross Profit Margin CAGR:1Y: 1.01%2Y: -28.47%5Y: 3.21%10Y: 2.21%

WMG - Price to Earnings

NWS - Price to Earnings

WMG - Price To Sales Ratio

NWS - Price To Sales Ratio

WMG - Return on Capital Employed

NWS - Return on Capital Employed

WMG - Return on Invested Capital

NWS - Return on Invested Capital

Combined Charts: Earnings, Cash Flow, Valuation, Cash & Debt:

WMG - EPS vs PE Ratio

NWS - EPS vs PE Ratio

WMG - FCF vs FCF/Share

NWS - FCF vs FCF/Share

WMG - EPS vs FCF per Share

NWS - EPS vs FCF per Share

WMG - FCF vs Stock Based Comp

NWS - FCF vs Stock Based Comp

WMG - Revenue vs Net Income

NWS - Revenue vs Net Income

WMG - Cash & Debt

NWS - Cash & Debt

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $128.25/yr ($10.69/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Trend Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 44% Lifetime Discount

Dividend History Tables

WMG Dividends Info:

Estimated Annual Dividend: $0.8

Forward Yield: 2.55%

Ex-Dividend Date: 2026-08-20

Lifetime Dividends / Share: $4.08

WMG Dividend History: Dates, Payments & Yield list

Below is a schedule of all WMG dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
08/20/2026	08/24/2026	$0.200	2.95%	2.88%	$27.76
05/26/2026	05/28/2026	$0.190	2.2%	2.35%	$32.35
02/18/2026	02/20/2026	$0.190	2.6%	2.54%	$29.89
11/19/2025	11/21/2025	$0.190	2.49%	2.48%	$30.69
08/20/2025	08/22/2025	$0.190	2.34%	2.25%	$33.77
05/27/2025	05/29/2025	$0.180	2.75%	2.75%	$26.18
02/24/2025	02/26/2025	$0.180	2.02%	2.1%	$34.27
11/19/2024	11/21/2024	$0.180	2.19%	2.31%	$31.18
08/27/2024	08/29/2024	$0.180	2.47%	2.51%	$28.68
05/22/2024	05/24/2024	$0.170	2.17%	2.23%	$30.46
02/21/2024	02/23/2024	$0.170	1.96%	1.98%	$34.38
11/20/2023	11/22/2023	$0.170	2.15%	2.04%	$33.40
08/23/2023	08/25/2023	$0.170	2.09%	2.09%	$32.48
05/22/2023	05/24/2023	$0.160	2.44%	2.52%	$25.39
02/17/2023	02/20/2023	$0.160	1.93%	2.05%	$31.21
11/21/2022	12/01/2022	$0.160	2.37%	1.87%	$34.21
08/23/2022	09/01/2022	$0.160	2.25%	2.35%	$27.23
05/20/2022	06/01/2022	$0.150	2.02%	2.05%	$29.33
02/17/2022	03/01/2022	$0.150	1.65%	1.68%	$35.71
11/22/2021	12/01/2021	$0.150	1.4%	1.41%	$42.65
08/24/2021	09/01/2021	$0.150	1.65%	1.57%	$38.21
05/21/2021	06/01/2021	$0.120	1.39%	1.35%	$35.53
02/19/2021	03/01/2021	$0.120	1.32%	1.28%	$37.41
11/23/2020	12/01/2020	$0.120	1.71%	1.64%	$29.30
08/24/2020	09/01/2020	$0.120	1.59%	1.61%	$29.88

NWS Dividends Info:

Estimated Annual Dividend: $0.2

Forward Yield: 0.69%

Ex-Dividend Date: 2026-09-09

Lifetime Dividends / Share: $2.25

NWS Dividend History: Dates, Payments & Yield list

Below is a schedule of all NWS dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
09/09/2026	09/11/2026	$0.100	0.6%	0.61%	$32.71
03/11/2026	03/13/2026	$0.100	0.73%	0.75%	$26.76
09/10/2025	09/12/2025	$0.100	0.63%	0.62%	$32.27
03/12/2025	03/14/2025	$0.100	0.65%	0.65%	$30.98
09/11/2024	09/13/2024	$0.100	0.74%	0.73%	$27.38
03/12/2024	03/14/2024	$0.100	0.73%	0.74%	$27.03
09/12/2023	09/14/2023	$0.100	0.93%	0.94%	$21.18
03/14/2023	03/16/2023	$0.100	1.24%	1.22%	$16.38
09/13/2022	10/12/2022	$0.100	1.17%	1.26%	$15.86
03/15/2022	04/13/2022	$0.100	0.93%	0.91%	$22.08
09/14/2021	10/13/2021	$0.050	0.47%	0.42%	$23.85
03/16/2021	04/14/2021	$0.100	0.79%	0.81%	$24.58
09/15/2020	10/14/2020	$0.100	1.31%	1.42%	$14.12
03/10/2020	04/15/2020	$0.100	1.81%	2.19%	$9.12
09/10/2019	10/16/2019	$0.100	1.35%	1.44%	$13.87
03/12/2019	04/17/2019	$0.100	1.53%	1.57%	$12.71
09/11/2018	10/17/2018	$0.100	1.54%	1.48%	$13.51
03/13/2018	04/18/2018	$0.100	1.2%	1.23%	$16.25
09/12/2017	10/18/2017	$0.100	1.48%	1.42%	$14.10
03/13/2017	04/19/2017	$0.100	1.59%	1.56%	$12.85
09/12/2016	10/19/2016	$0.100	1.38%	1.43%	$14.00
03/07/2016	04/13/2016	$0.100	1.67%	1.53%	$13.09
09/14/2015	10/21/2015	$0.100	1.55%	1.39%	$14.42

Projected Future Values & Dividends for WMG & NWS

Based on past 6.4 years performance, WMG had share price CAGR of +0.67%, and dividend CAGR of +7.98%.

During same period NWS had share price CAGR of +8.94%, and dividend CAGR of +0.00%.

Using these CAGR metrics, we can estimate that your initial $10,000 investment from 6.4 years ago, with dividends being reinvested (DRIP), is modelled to grow and collect dividends as follows:

	WMG	NWS
Start Value	$10,000	$10,000
Start Share Price	$31.43	$29.19
Start Shares	318.17	342.58

After 10 years:	WMG	NWS
Final Share Count	410.06	359.42
Dividends Payment	$0.21	$0.10
Annual Dividends	$351	$72
Share Price	$33.58	$68.71
Total Dividends	$2,980	$703
Final Value	$13,772	$24,697

Estimated Future Returns - WMG

Estimated Future Returns - NWS

Estimate Dividend Snowball and total future returns for WMG and NWS with our dividend (DRIP) calculator.

Above numbers are merely projections based on Dividend and Price CAGR for each stock, and should only be considered as 'potential future returns'! These numbers assume DRIP (reinvesting dividends).

We cannot guarantee that your actual returns will meet these metrics.

Compare Stocks: WMG vs NWS