Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
33.81%
27.79%
22.62%
19.56%
17.43%
15.92%
Sector average
4.73%
78.07%
15.75%
11.99%
10.04%
8.94%
ROA
8.82%
8.12%
7.84%
7.57%
7.3%
7.12%
Sector average
5.84%
5.6%
5.45%
5.01%
4.68%
4.53%
Gross Margin
42.46%
42.46%
42.46%
42.46%
Amounts in EUR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Universal Music Group N.V.? It covers the balance sheet, income statement and Equlion model projections.
42.46%
42.46%
Sector average
54.21%
54.08%
54.08%
54.08%
54.08%
54.08%
Net Margin
12.26%
12.03%
12.27%
12.24%
12.22%
12.33%
Sector average
9.86%
9.52%
9.93%
9.87%
9.81%
9.93%
Total Assets
€17,456.00M
€18,677.29M
€20,439.05M
€22,741.87M
€25,235.68M
€27,877.12M
Sector average
€6,927.77M
€7,172.07M
€8,350.54M
€9,741.52M
€11,251.15M
€12,864.80M
Net Income
€1,533.00M
€1,466.35M
€1,532.51M
€1,635.43M
€1,752.32M
€1,890.41M
Sector average
€931.93M
€1,062.11M
€1,094.94M
€1,166.00M
€1,250.70M
€1,345.05M
Valuation
€38,774.64M
€37,964.22M
€37,102.80M
€36,157.97M
€35,117.50M
€33,962.75M
Sector average
€9,010.17M
€32,395.95M
€31,708.41M
€30,966.08M
€30,146.21M
€29,237.06M
Stock Price
€21.56
€21.11
€20.63
€20.11
€19.53
€18.89
Sector average
€182.07
€204.09
€199.33
€194.40
€189.01
€183.02
Universal Music Group N.V. (UMG.AS) Financial Forecast | Equlion
