Spotify Technology S.A. (SPOT) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q4 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

33.08%

Gross Profit = $1.73B

Revenue = $5.23B

Operating Profit Margini

15.47%

Operating Income = $0.81B

Revenue = $5.23B

EBITDA Margini

23.73%

EBITDA = $1.24B

Revenue = $5.23B

EBIT Margini

23.17%

EBIT = $1.18B

Revenue = $5.23B

Net Profit Margini

25.91%

Net Income = $1.36B

Revenue = $5.23B

Pretax Profit Margini

22.53%

EBT = $1.18B

Revenue = $5.23B

E

Operating Efficiency

Interest Coveragei

43.15x

EBIT (TTM) = $2.60B

Interest Expense (TTM) = $0.06B

38.3x

43.7x

38.4x

52.6x

43.0x

SG&A / Revenuei

11.21%

SG&A = $0.59B

Revenue = $5.23B

R&D / Revenuei

6.40%

R&D = $0.33B

Revenue = $5.23B

R

Return Metrics (TTM)

⚡ Ratios calculated in EUR to eliminate exchange rate impact

ROAi

17.06%

Net Income = $2.55B

Avg Total Assets = $14.92B

⚡ ROA Ratio = 17.06% (calculated in EUR to eliminate FX impact)

ROEi

33.10%

Net Income = $2.55B

Avg Equity = $7.69B

⚡ ROE Ratio = 33.10% (calculated in EUR to eliminate FX impact)

ROICi

-155.94%

NOPAT (TTM) = $2.32B

Avg Invested Capital = $-1.49B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

⚡ ROIC Ratio = -155.94% (calculated in EUR to eliminate FX impact)

Revenue Growthi

5.81%

Current Revenue = $4.49B

Previous Revenue = $4.24B

⚡ Revenue Growth = 5.81% (calculated in EUR to eliminate FX impact)

+15.6%

+15.2%

+10.1%

+7.1%

+5.8%

Operating Cash Flow/Sharei

$13.97

Operating CF = $2.97B

Diluted Shares = 0.21B

$11.01

$12.50

$13.85

$14.49

$13.97

Comprehensive Analysis

⚡ YoY Growth & Margin按EUR计算，去除汇率影响

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+5.8%	$4.49B	↑
Gross Profit	+8.5%	$1.48B, 33.08%	↑
Operating Income	+45.6%	$0.69B, 15.47%	↑
EBITDA	+97.9%	$1.06B, 23.73%	↑
EBT	+102.7%	$1.01B, 22.53%	↑
Net Income	+216.9%	$1.16B, 25.91%	↑
Diluted EPS	+137.3%	4.39	↑

加载图表中...

L

Liquidity Metrics

Current Ratioi

1.72

Normal

Total Current Assets = $12.17B

Total Current Liabilities = $7.06B

Quick Ratioi

1.72

Healthy

Quick Assets = $12.17B

Total Current Liabilities = $7.06B

Cash Ratioi

1.56

Healthy

Cash & Equivalents = $10.98B

Total Current Liabilities = $7.06B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

0.28

Healthy

Total Debt = $2.70B

Total Equity = $9.66B

Liabilities to Assetsi

44.5%

Normal

Total Liabilities = $7.75B

Total Assets = $17.42B

Equity Multiplieri

1.80

Healthy

Total Assets = $17.42B

Total Equity = $9.66B

E

Efficiency Metrics

Asset Turnoveri

1.30

Healthy

Revenue (TTM) = $19.40B

Avg Total Assets = $14.92B

Inventory Turnoveri

N/A

Normal

COGS (TTM) = $13.19B

Avg Inventory = $0.00B

Receivables Turnoveri

18.76

Healthy

Revenue (TTM) = $19.40B

Avg Receivables = $1.03B

S

Solvency Metrics

Interest Coveragei

43.15

Healthy

EBIT (TTM) = $2.60B

Interest Expense (TTM) = $0.06B

Net Debt to EBITDAiNet Debt/EBITDA

-1.26

Healthy

Net Debt = $-3.40B

EBITDA (TTM) = $2.71B

Debt Service Coveragei

1.97

Normal

Operating CF (TTM) = $3.38B

Debt Service = $1.72B

V

Value Metrics

Goodwill %iGoodwill/Assets

7.2%

Healthy

Goodwill = $1.26B

Total Assets = $17.42B

Working Capital Ratioi

0.29

Healthy

Working Capital = $5.12B

Total Assets = $17.42B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$3.10B

Free Cash Flow TTMi

$3.07B

FCF = OCF - CapEx

OCF (TTM) = $3.10B

CapEx (TTM) = $-0.03B

FCF Yieldi

2.11%

Attention

FCF (TTM) = $3.07B

Market Cap = $133.62B

OCF/Sales Ratioi

17.13%

Normal

OCF (TTM) = $3.10B

Revenue (TTM) = $18.08B

⚡ OCF/Sales Ratio = 17.13% (Ratios calculated in EUR to eliminate exchange rate impact)

Q

Quality & Coverage Metrics

Income Qualityi

3.53x

Healthy

OCF (TTM) = $3.10B

Net Income (TTM) = $0.86B

⚡ Income Quality = 3.53x (Ratios calculated in EUR to eliminate exchange rate impact)

Cash Flow/Debti

1.19x

Healthy

OCF (TTM) = $3.10B

Total Debt = $2.81B

⚡ Cash Flow/Debt = 1.19x (Ratios calculated in EUR to eliminate exchange rate impact)

Short Term Coveragei

0.45x

Normal

OCF (TTM) = $3.10B

Current Liabilities = $7.45B

⚡ Short Term Coverage = 0.45x (Ratios calculated in EUR to eliminate exchange rate impact)

Capex Coveragei

109.46x

Healthy

OCF (TTM) = $3.10B

CapEx (TTM) = $0.03B

⚡ Capex Coverage = 109.46x (Ratios calculated in EUR to eliminate exchange rate impact)

E

Efficiency Metrics

⚡ Ratios calculated in EUR to eliminate exchange rate impact

FCF/OCF Ratioi

99.09%

Healthy

FCF (TTM) = $3.07B

OCF (TTM) = $3.10B

Capex/Revenuei

0.16%

Healthy

CapEx (TTM) = $0.03B

Revenue (TTM) = $18.08B

Net Debt/EBITDAi

-2.15

Healthy

Net Debt = $-3.28B

EBITDA (TTM) = $1.53B

G

Growth Metrics

OCF Growthi

118.99%

Healthy

Current OCF (TTM) = $3.10B

Previous OCF = $1.42B

Owner Earningsi

$0.96B

Healthy

Net Income (TTM) = $0.86B

+ D&A (TTM) = $0.12B

- CapEx (TTM) = $-0.03B

加载图表中...

Loading...

Spotify Technology S.A.

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)