Tencent Music Entertainment Group logo

Tencent Music Entertainment Group

TME | NYSE
Chart Builder DCF Calculator
$8.41
+$0.04 (+0.48%)
At close: Oct 30, 2026, 4:00 PM ET
$8.45
+$0.04 (+0.48%)
Pre-market: Nov 2, 2026, 7:00 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
8.89B 8.83B 11.03B 10.81B 10.24B 9.51B 6.64B 5.99B 5.58B 5.19B 4.92B 4.77B 4.66B 4.22B 3.68B 3.06B 2.74B 2.01B 2.51B 3.17B 2.59B 3.41B
Depreciation & Amortization
1.4B 1.4B 1.07B 978M 978M 978M 978M 1B 1B 1B 1B 1.16B 1.16B 1.16B 1.16B 1B 1B 1.02B 1.24B 1.06B 1.08B 1.29B
Stock-Based Compensation
374M 521M 519M 590M 547M 564M 596M 642M 659M 661M 670M 720M 761M 821M 823M 857M 833M 607M 554M 493M 291M 430M
Other Working Capital
n/a n/a n/a 265M 265M 265M 265M 931M 931M 931M 931M 642M 642M 642M 642M 717M 717M 717M 832M -514M -514M -514M
Other Non-Cash Items
554.21M -756.79M -2.43B -1.77B -2.67B -658M 2.35B 1.4B 1.07B 578M 9M -349M -472M -916M 263M 947M 1.64B 1.48B -249.21M 1.45B 697.05M 825.27M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
n/a n/a n/a -289M -289M -289M -289M 734M 734M 734M 734M 1.56B 1.56B 1.56B 1.56B -58M -58M -58M 387M -696M -696M -696M
Operating Cash Flow
11.22B 9.99B 10.18B 10.32B 8.8B 10.11B 10.28B 9.77B 9.05B 8.17B 7.34B 7.85B 7.67B 6.84B 7.48B 5.81B 6.15B 5.06B 4.44B 5.48B 3.96B 5.26B
Capital Expenditures
-2.34B -2.34B -2.34B -319M -319M -319M -319M -165M -165M -165M -165M -85M -85M -85M -85M -159M -159M -305.44M -505.44M -454.44M -530.07M -448.63M
Cash Acquisitions
971.08K 971.08K 971.08K -34M -34M -34M -34M -9M -9M -9M -9M -165M -165M -165M -165M -2.08B -2.08B -2.08B -4.15B -2.61B -2.61B -2.85B
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -6.68B -6.68B -6.68B -6.68B
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 6.57B 6.57B 6.57B 6.57B
Other Investing Acitivies
-2.45B 637.75M -9.23B -3.42B -5.51B -4.19B -6.47B -8.16B -5.97B -8B -1.69B -2.53B -2.63B -56M -1.2B 2.9B 2.45B 759.78M 928.78M -1.8B -1.24B -2.56B
Investing Cash Flow
-3.3B -218.75M -10.09B -3.77B -5.87B -4.54B -6.82B -8.34B -6.14B -8.17B -1.86B -2.78B -2.88B -306M -1.45B 658M 209M -1.48B -3.53B -4.67B -4.11B -5.73B
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -44M -44M -44M -44M n/a -23M -23M -23M -23M
Common Stock Repurchased
-651.6M -651.6M -651.6M -2.14B -2.14B -2.14B -2.14B -1.35B -1.35B -1.35B -1.35B -3.15B -3.15B -4.11B -4.11B -4.55B -4.55B -3.58B -3.91B -507M -507M -659M
Dividend Paid
n/a n/a n/a -1.51B -1.51B -1.51B -1.51B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
5.78B -2.54B -4.01B -1.8B -559M -114M -180M -2.24B -2.21B -631M -189M 1.8B 981M 1.05B 737M 1.27B 1.29B 1.04B 1.41B -1.69B 736.12M 1.08B
Financial Cash Flow
5.13B -3.19B -4.66B -5.45B -4.21B -3.76B -3.83B -3.59B -3.56B -1.98B -1.54B -1.35B -2.16B -3.1B -3.42B -3.32B -3.31B -2.55B -2.53B -2.22B 206.12M 397.82M
Net Cash Flow
12.9B 6.6B -4.49B 1.05B -1.25B 1.8B -403M -2.17B -699M -1.91B 4.01B 3.8B 2.91B 3.78B 2.96B 3.5B 3.22B 1.02B -1.6B -1.62B -127.63M -106.08M
Free Cash Flow
8.88B 7.65B 7.84B 10B 8.48B 9.79B 9.96B 9.61B 8.88B 8.01B 7.17B 7.77B 7.58B 6.75B 7.4B 5.65B 5.99B 4.75B 3.94B 5.03B 3.43B 4.81B
Adj. Free Cash Flow
8.51B 7.13B 7.32B 9.41B 7.94B 9.23B 9.36B 8.97B 8.22B 7.35B 6.5B 7.05B 6.82B 5.93B 6.57B 4.79B 5.16B 4.15B 3.38B 4.54B 3.14B 4.38B
Maintenance CapEx
-2.33B -2.33B -2.33B -307.35M -307.35M -307.35M -307.35M -165M -165M -165M -165M -85M -85M -85M -85M -159M -159M -292.33M -473.91M -411.92M -476.29M -397.06M
Growth CapEx
-7.37M -7.37M -7.37M -11.65M -11.65M -11.65M -11.65M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -13.11M -31.53M -42.52M -53.77M -51.57M
Owner Earnings
8.89B 7.66B 7.85B 10.01B 8.49B 9.8B 9.97B 9.61B 8.88B 8.01B 7.17B 7.77B 7.58B 6.75B 7.4B 5.65B 5.99B 4.77B 3.97B 5.07B 3.49B 4.86B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.