WMG vs RCI: 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%

Rogers Communications Inc. RCI | NYSE

$33.94 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $18.17 B

PE Ratio: 28

52-Week Range: $29.26 - $41.14

6.4-year Total Return: -1.2%

Dividend Yield (FWD): 4.27%

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

1Y 2Y 5Y 10Y All

6.4-yr Total Returns WMG vs RCI

	WMG	RCI
Initial Balance	$10,000	$10,000
Initial Price	$30.12	$42.83
Initial Shares	332.01	233.48

Total Dividends	$1,380	$2,309
Last Dividend	$0.2	$0.362
Estimated Divs	$75 / quarter	$105 / quarter
Yield-on-Cost	2.66%	3.38%
End Shares	375.93 (+43.92)	291.14 (+57.66)
Last Shares Price	$31.43	$33.94
Total End Value	$11,815	$9,881
Total Return	+18.2%	-1.2%
Comparison start date: Jun 3, 2020

WMG & RCI Dividend Charts

Dividend Payments & Yield - WMG

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

Dividend Payments & Yield - RCI

RCI Dividend CAGR:1Y: 0.17%2Y: -0.12%5Y: -1.73%10Y: -0.03%

Dividend Payout Ratio - WMG

Dividend Payout Ratio - RCI

Dividend to Free Cash Flow (FCF) Ratio - WMG

Dividend to Free Cash Flow (FCF) Ratio - RCI

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:

RCI reports in CAD. These charts show U.S. dollars, converted from CAD at each quarter’s closing rate (quarters that are still estimates use the latest rate). Click “Show CAD” to see the numbers as filed.

WMG - Revenue

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

RCI - RevenueShow CAD

RCI Revenue CAGR:1Y: -3.05%2Y: -0.90%5Y: 5.20%10Y: 3.41%

WMG - Earnings Per Share (EPS)

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

RCI - Earnings Per Share (EPS)Show CAD

RCI EPS CAGR:1Y: -92.08%2Y: -8.68%5Y: -4.00%10Y: 6.31%

WMG - Net Income

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

RCI - Net IncomeShow CAD

RCI Net Income CAGR:1Y: -92.09%2Y: -7.91%5Y: -3.12%10Y: 7.00%

WMG - EBITDA

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

RCI - EBITDAShow CAD

RCI EBITDA CAGR:1Y: -67.72%2Y: -1.43%5Y: 7.19%10Y: 6.69%

WMG - Free Cash Flow

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

RCI - Free Cash FlowShow CAD

RCI 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%

RCI - Free Cash Flow / ShareShow CAD

RCI Free Cash Flow / Share CAGR:1Y: 174.93%2Y: 6.62%5Y: 10.44%10Y: 4.67%

WMG - Shares Outstanding

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

RCI - Shares Outstanding

RCI Shares Outstanding CAGR:1Y: 0.00%2Y: 0.56%5Y: 1.38%10Y: 0.47%

WMG - Stock-Based Comp

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

RCI - Stock-Based CompShow CAD

RCI Stock-Based Comp CAGR:1Y: N/A2Y: N/A5Y: N/A10Y: -100.00%

WMG - Expenses

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

RCI - ExpensesShow CAD

RCI Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

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%

RCI - REVENUE: Actual + EstimatesShow CAD

RCI Actual Revenue CAGR:1Y: -3.05%2Y: -0.90%5Y: 5.20%10Y: 3.41%

WMG - EPS: Actual + Estimates

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

RCI - EPS: Actual + EstimatesShow CAD

RCI Actual EPS CAGR:1Y: -92.08%2Y: -8.68%5Y: -4.00%10Y: 6.31%

WMG - NET INCOME: Actual + Estimates

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

RCI - NET INCOME: Actual + EstimatesShow CAD

RCI Actual Net Income CAGR:1Y: -92.09%2Y: -7.91%5Y: -3.12%10Y: 7.00%

WMG - EBITDA: Actual + Estimates

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

RCI - EBITDA: Actual + EstimatesShow CAD

RCI Actual EBITDA CAGR:1Y: -67.72%2Y: -1.43%5Y: 7.19%10Y: 6.69%

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%

RCI - Net Profit Margin

RCI Net Profit Margin CAGR:1Y: -91.77%2Y: -7.07%5Y: -7.90%10Y: 3.47%

WMG - Gross Profit Margin

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

RCI - Gross Profit Margin

RCI Gross Profit Margin CAGR:1Y: -47.93%2Y: -29.75%5Y: -10.91%10Y: -4.58%

WMG - Price to Earnings

RCI - Price to Earnings

WMG - Price To Sales Ratio

RCI - Price To Sales Ratio

WMG - Return on Capital Employed

RCI - Return on Capital Employed

WMG - Return on Invested Capital

RCI - Return on Invested Capital

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

WMG - EPS vs PE Ratio

RCI - EPS vs PE RatioShow CAD

WMG - FCF vs FCF/Share

RCI - FCF vs FCF/ShareShow CAD

WMG - EPS vs FCF per Share

RCI - EPS vs FCF per ShareShow CAD

WMG - FCF vs Stock Based Comp

RCI - FCF vs Stock Based CompShow CAD

WMG - Revenue vs Net Income

RCI - Revenue vs Net IncomeShow CAD

WMG - Cash & Debt

RCI - Cash & DebtShow CAD

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

RCI Dividends Info:

Estimated Annual Dividend: $1.448

Forward Yield: 4.27%

Ex-Dividend Date: 2026-09-08

Lifetime Dividends / Share: $27.56

RCI Dividend History: Dates, Payments & Yield list

Below is a schedule of all RCI 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
09/08/2026	09/10/2026	$0.362	3.93%	4.01%	$36.09
06/09/2026	06/11/2026	$0.358	3.81%	3.69%	$38.77
03/10/2026	03/12/2026	$0.368	3.7%	3.81%	$38.68
12/08/2025	01/02/2026	$0.361	3.95%	3.81%	$37.93
09/08/2025	09/10/2025	$0.362	4.05%	4.09%	$35.43
06/09/2025	06/11/2025	$0.365	5.48%	5.4%	$27.06
03/10/2025	03/12/2025	$0.348	4.97%	4.98%	$27.97
12/09/2024	12/11/2024	$0.353	4.08%	4.13%	$34.20
09/09/2024	09/11/2024	$0.368	3.61%	3.65%	$40.37
06/10/2024	06/12/2024	$0.363	3.8%	3.77%	$38.49
03/08/2024	03/11/2024	$0.372	3.37%	3.36%	$44.30
12/07/2023	12/11/2023	$0.368	3.23%	3.24%	$45.44
09/07/2023	09/11/2023	$0.367	3.73%	3.7%	$39.65
06/08/2023	06/12/2023	$0.374	3.44%	3.48%	$42.99
03/09/2023	03/13/2023	$0.362	3.28%	3.26%	$44.37
12/08/2022	01/03/2023	$0.366	3.26%	3.12%	$46.86
09/08/2022	10/03/2022	$0.381	3.67%	3.83%	$39.84
06/09/2022	07/04/2022	$0.398	3.27%	3.29%	$48.41
03/09/2022	04/01/2022	$0.388	2.91%	2.72%	$57.13
12/09/2021	01/04/2022	$0.395	3.49%	3.3%	$47.92
09/08/2021	10/01/2021	$0.395	3.21%	3.39%	$46.57
06/09/2021	07/02/2021	$0.413	3.2%	3.07%	$53.78
03/09/2021	04/01/2021	$0.395	3.43%	3.37%	$46.94
09/08/2020	10/01/2020	$0.382	3.65%	3.84%	$39.80
06/09/2020	07/02/2020	$0.374	3.4%	3.69%	$40.58
03/09/2020	04/01/2020	$0.373	3.45%	3.65%	$40.86
12/10/2019	01/02/2020	$0.378	3.17%	3.04%	$49.70
09/06/2019	10/01/2019	$0.378	3.04%	3.08%	$49.05
06/07/2019	07/02/2019	$0.374	2.8%	2.75%	$54.44
03/11/2019	04/01/2019	$0.373	2.79%	2.78%	$53.62
12/10/2018	01/03/2019	$0.358	2.73%	2.77%	$51.81
09/13/2018	10/03/2018	$0.369	2.82%	2.88%	$51.23
06/08/2018	07/03/2018	$0.370	3.11%	3.14%	$47.17
03/09/2018	04/03/2018	$0.372	3.26%	3.37%	$44.17
12/08/2017	01/02/2018	$0.373	2.96%	2.96%	$50.44
09/14/2017	10/03/2017	$0.394	3.05%	3.05%	$51.64
06/08/2017	07/04/2017	$0.355	3.08%	3.03%	$46.98
03/09/2017	04/03/2017	$0.356	3.43%	3.23%	$44.13
12/08/2016	01/03/2017	$0.363	3.68%	3.75%	$38.74
09/07/2016	10/03/2016	$0.374	3.47%	3.53%	$42.40
06/08/2016	07/04/2016	$0.377	3.83%	3.7%	$40.80
03/09/2016	04/01/2016	$0.358	3.71%	3.58%	$40.04
12/09/2015	01/04/2016	$0.353	3.92%	4.12%	$34.31
09/09/2015	10/01/2015	$0.363	4.34%	4.23%	$34.36
06/10/2015	07/02/2015	$0.389	4.58%	4.37%	$35.63
03/11/2015	04/01/2015	$0.378	4.54%	4.47%	$33.83
12/09/2014	01/02/2015	$0.399	4.08%	4.11%	$38.79
09/10/2014	10/01/2014	$0.417	4.12%	4.46%	$37.39
06/11/2014	07/02/2014	$0.416	4.14%	4.12%	$40.33
03/12/2014	04/04/2014	$0.412	4.25%	4.01%	$41.11
12/11/2013	01/02/2014	$0.410	3.64%	3.68%	$44.62
09/11/2013	10/02/2013	$0.422	4.01%	3.97%	$42.54
06/12/2013	07/03/2013	$0.426	3.89%	4.3%	$39.63
03/13/2013	04/02/2013	$0.435	3.62%	3.43%	$50.73
12/12/2012	01/02/2013	$0.398	3.49%	3.44%	$46.28
09/12/2012	10/03/2012	$0.406	3.89%	3.98%	$40.82
06/13/2012	07/03/2012	$0.384	4.51%	4.19%	$36.64
03/15/2012	04/02/2012	$0.399	4.1%	3.95%	$40.42
12/13/2011	01/04/2012	$0.347	3.89%	3.62%	$38.36
09/13/2011	10/03/2011	$0.355	3.72%	4.19%	$33.85
06/13/2011	07/04/2011	$0.365	3.97%	3.62%	$40.37
03/16/2011	04/01/2011	$0.358	4.22%	3.92%	$36.49
11/16/2010	01/04/2011	$0.317	3.52%	3.68%	$34.42
09/07/2010	10/01/2010	$0.320	3.57%	3.42%	$37.39
05/12/2010	07/02/2010	$0.312	3.51%	3.83%	$32.59
03/03/2010	04/01/2010	$0.306	3.69%	3.6%	$33.99
11/18/2009	01/02/2010	$0.274	3.51%	3.59%	$30.54
09/04/2009	10/01/2009	$0.263	3.71%	3.92%	$26.84
05/13/2009	07/02/2009	$0.249	3.99%	3.87%	$25.75
03/04/2009	04/01/2009	$0.225	4.24%	3.81%	$23.60
11/21/2008	01/02/2009	$0.199	3%	2.58%	$30.81
08/29/2008	10/01/2008	$0.239	2.64%	2.81%	$34.08
05/09/2008	07/02/2008	$0.247	2.18%	2.58%	$38.24
03/04/2008	04/01/2008	$0.504	5.11%	5.18%	$38.92
12/10/2007	01/02/2008	$0.111	1.03%	0.99%	$44.94
09/11/2007	10/01/2007	$0.119	0.53%	1.02%	$46.84
06/12/2007	07/03/2007	$0.118	0.57%	0.54%	$43.62
03/13/2007	04/02/2007	$0.034	0.22%	0.21%	$32.91
12/18/2006	01/02/2007	$0.036	0.24%	0.23%	$30.27
06/12/2006	07/04/2006	$0.034	0.32%	0.33%	$20.37
12/23/2005	01/06/2006	$0.038	0.73%	0.34%	$22.25
06/13/2005	07/04/2005	$0.020	0.52%	0.25%	$16.11
12/09/2004	01/04/2005	$0.009	0.3%	0.14%	$12.65
06/10/2004	07/02/2004	$0.025	1.08%	0.55%	$9.14
12/10/2003	01/02/2004	$0.025	1.27%	0.6%	$8.37
06/12/2003	07/02/2003	$0.025	1.31%	1.24%	$8.05
10/12/2000	10/19/2000	$0.025	0.94%	1.01%	$9.94
10/10/2001	11/30/-0001	$0.025	1.48%	1.48%	$6.75

Projected Future Values & Dividends for WMG & RCI

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

During same period RCI had share price CAGR of -1.67%, and dividend CAGR of +0.17%.

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	RCI
Start Value	$10,000	$10,000
Start Share Price	$31.43	$33.94
Start Shares	318.17	294.64

After 10 years:	WMG	RCI
Final Share Count	410.06	450.39
Dividends Payment	$0.21	$0.31
Annual Dividends	$351	$551
Share Price	$33.58	$28.68
Total Dividends	$2,980	$4,878
Final Value	$13,772	$12,919

Estimated Future Returns - WMG

Estimated Future Returns - RCI

Estimate Dividend Snowball and total future returns for WMG and RCI 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 RCI