Last Price$14.21.3%
Market Cap$22.0B
LTM NOPAT
CN¥7,107.4M
NOPAT margin
25.0%
5Y avg: 15.8%
EPV as % of EV
206.7%
Market-Implied Value of Growth,
MIVoG as % of EV
(106.7%)
Discount rate
8.4%
Stock quality
7/10
Great
TME Earnings Power Value Model
| (CNY M) | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 26,009.0 26.2% | 27,043.0 22.9% | 28,111.0 19.4% | 29,153.0 14.6% | 30,666.0 17.9% | 31,742.0 17.4% | 31,972.0 13.7% | 31,244.0 7.2% | 30,064.0 (2.0%) | 28,961.0 (8.8%) | 28,521.0 (10.8%) | 28,339.0 (9.3%) | 28,699.0 (4.5%) | 29,080.0 0.4% | 28,284.0 (0.8%) | 27,752.0 (2.1%) | 27,516.0 (4.1%) | 27,390.0 (5.8%) | 27,836.0 (1.6%) | 28,401.0 2.3% |
LTM NOPAT % growth | 3,956.6 N/A | 3,971.5 0.4% | 4,074.6 2.6% | 4,246.3 4.2% | 4,363.9 2.8% | 4,315.9 (1.1%) | 3,986.4 (7.6%) | 3,363.7 (15.6%) | 2,991.0 (11.1%) | 2,992.4 0.0% | 3,285.7 9.8% | 3,900.5 18.7% | 4,455.0 14.2% | 4,889.0 9.7% | 5,032.7 2.9% | 5,232.1 4.0% | 5,590.4 6.8% | 6,009.2 7.5% | 6,521.7 8.5% | 7,107.4 9.0% |
Discount rate | 4.9% | 4.9% | 4.9% | 5.1% | 5.9% | 5.6% | 5.4% | 5.4% | 6.0% | 6.7% | 7.2% | 7.6% | 7.3% | 7.2% | 8.2% | 7.7% | 8.1% | 8.3% | 7.7% | 8.4% |
| Earnings Power Value (EPV) | 79,948.0 | 81,100.3 | 82,904.5 | 82,918.4 | 74,589.6 | 77,398.3 | 73,286.2 | 62,328.4 | 49,613.3 | 44,378.3 | 45,927.1 | 51,081.9 | 60,628.6 | 68,108.4 | 61,353.2 | 67,999.3 | 69,208.2 | 72,325.8 | 85,050.9 | 84,312.1 |
Enterprise Value (EV) | 91,351.7 | 134,491.0 | 147,021.0 | 397,070.1 | 214,788.6 | 153,331.9 | 58,102.5 | 56,924.4 | 36,682.0 | 40,105.2 | 29,783.9 | 76,969.0 | 76,021.7 | 27,786.0 | 56,170.2 | 85,396.4 | 110,839.9 | 136,769.1 | 114,436.1 | 40,796.5 |
| Market-Implied Value of Growth (MIVoG) | 11,403.7 | 53,390.8 | 64,116.6 | 314,151.7 | 140,198.9 | 75,933.6 | (15,183.7) | (5,404.0) | (12,931.3) | (4,273.1) | (16,143.1) | 25,887.1 | 15,393.1 | (40,322.4) | (5,183.0) | 17,397.2 | 41,631.7 | 64,443.3 | 29,385.1 | (43,515.6) |
| EPV as % of EV | 87.5% | 60.3% | 56.4% | 20.9% | 34.7% | 50.5% | 126.1% | 109.5% | 135.3% | 110.7% | 154.2% | 66.4% | 79.8% | 245.1% | 109.2% | 79.6% | 62.4% | 52.9% | 74.3% | 206.7% |
| MIVoG as % of EV | 12.5% | 39.7% | 43.6% | 79.1% | 65.3% | 49.5% | (26.1%) | (9.5%) | (35.3%) | (10.7%) | (54.2%) | 33.6% | 20.2% | (145.1%) | (9.2%) | 20.4% | 37.6% | 47.1% | 25.7% | (106.7%) |
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance 5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
TME NOPAT
Annual
Quarterly
LTM
TME Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
TME vs Peer Set: Earnings Power Value comparison
General
Earnings power value
Financial metrics
Company name
EPV as % of EV
MIVoG as % of EV
Revenue growth
EPS growth
Net income margin
Tencent Music Entertainment GroupTME
206.7%
(106.7%)
(7.1%)
155.8%
17.7%
Median Peer Set
5.8%
94.2%
17.4%
(15.8%)
4.2%
Baidu, Inc.BIDU
173.6%
(73.6%)
(2.7%)
(15.8%)
17.8%
Pinterest, Inc.PINS
73.1%
26.9%
19.3%
N/A
51.1%
Alphabet Inc.GOOG
45.1%
54.9%
13.9%
37.7%
28.6%
Meta Platforms, Inc.META
41.8%
58.2%
21.9%
62.0%
37.9%
Spotify Technology S.A.SPOT
12.1%
87.9%
18.4%
N/A
7.3%
DoorDash, Inc.DASH
(0.4%)
100.4%
24.2%
N/A
1.1%
Twilio Inc.TWLO
(3.3%)
103.3%
7.3%
(88.1%)
(2.5%)
Zillow Group, Inc. Class CZ
(11.7%)
111.7%
15.0%
(29.4%)
(5.0%)
Reddit, Inc.RDDT
(21.9%)
121.9%
61.7%
332.5%
(37.2%)
Snap Inc.SNAP
(59.2%)
159.2%
16.4%
(48.8%)
(13.0%)
Explore more intrinsic value tools hub for TME
Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety
FAQ
What is Tencent Music Entertainment Group Earnings Power Value?
As of Dec 31, 2024, Tencent Music Entertainment Group's Earnings Power Value is approximately CN¥84.3B.
What is Tencent Music Entertainment Group EV (Enterprise Value)?
As of Dec 31, 2024, Tencent Music Entertainment Group's Enterprise Value (EV) estimates at CN¥40.8B.
What is Tencent Music Entertainment Group NOPAT?
As of Dec 31, 2024, Tencent Music Entertainment Group's Net operating profit after tax (NOPAT) is approximately CN¥7,107.4M.