Reservoir Media, Inc. (NASDAQ: RSVR)

Sector: Communication Services Industry: Entertainment CIK: 0001824403
Market Cap 550.05 Mn
P/B 1.47
P/E 83.78
P/S 3.24
ROIC (Qtr) 3.03
Div Yield % 0.00
Rev 1y % (Qtr) 7.72
Total Debt (Qtr) 459.45 Mn
Debt/Equity (Qtr) 1.23

About

Reservoir Media, Inc. (RSVR) is a prominent player in the music industry, operating in the music publishing, recorded music, management, and rights management sectors. The company has a significant presence in various regions, including the Middle East, and boasts two operating and reportable segments: Music Publishing and Recorded Music. The Music Publishing segment forms a crucial part of Reservoir's business. This segment is responsible for identifying and developing songwriters, creating, marketing, and promoting compositions, and licensing...

Read more

Price action

Investment thesis

Bull case

  • Robust free cash flow of 50.09M exceeds capital expenditure of 312195 by 160.45x, indicating strong organic growth funding capability.
  • Operating cash flow of 50.40M provides strong 11.48x coverage of stock compensation 4.39M, indicating sustainable incentive practices.
  • Tangible assets of 144.74M provide exceptional 35.62x coverage of deferred revenue 4.06M, showing strong service capability backing.
  • Operating cash flow of 50.40M provides strong 12.40x coverage of deferred revenue 4.06M, indicating service delivery capability.
  • Robust tangible asset base of 144.74M provides 11.85x coverage of working capital 12.21M, indicating strong operational backing.

Bear case

  • Operating cash flow of 50.40M barely covers its investment activities of (124.81M), with a coverage ratio of -0.40, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 20.59M provide limited coverage of acquisition spending of (124.08M), which is -0.17x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 34.63M show weak coverage of depreciation charges of 29.43M, with a 1.18 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 29.43M relative to operating cash flow of 50.40M, which is 0.58x suggests significant maintenance capital requirements affecting free cash flow.
  • High financing cash flow of 77.21M relative to working capital of 12.21M, which is 6.32x suggests concerning dependence on external funding for operational needs.

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Entertainment
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NFLX Netflix Inc 349.87 Bn 31.86 7.74 14.46 Bn
2 DIS Walt Disney Co 195.56 Bn 15.96 2.04 46.64 Bn
3 WBD Warner Bros. Discovery, Inc. 66.35 Bn 136.80 1.75 33.52 Bn
4 FWONA Liberty Media Corp 46.91 Bn -352.74 11.61 7.04 Bn
5 LYV Live Nation Entertainment, Inc. 32.65 Bn 101.32 1.33 9.39 Bn
6 FOXA Fox Corp 29.03 Bn 15.35 1.75 6.60 Bn
7 TKO TKO Group Holdings, Inc. 17.65 Bn -220.73 5.07 4.04 Bn
8 WMG Warner Music Group Corp. 15.37 Bn 768.35 4.64 4.61 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.01 1.60
EV to Cash from Ops. EV/CFO 18.86 74.22
EV to Debt EV to Debt 2.07 109.74
EV to EBIT EV/EBIT 27.45 24.34
EV to EBITDA EV/EBITDA 14.34 31.84
EV to Free Cash Flow [EV/FCF] EV/FCF 18.98 -338.96
EV to Market Cap EV to Market Cap 1.73 62.35
EV to Revenue EV/Rev 5.61 9.43
Price to Book Value [P/B] P/B 1.47 3.87
Price to Earnings [P/E] P/E 83.78 -61.07
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 1.25
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -16.52
Dividend per Basic Share Div per Share (Qtr) 0.00 0.14
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 7.95
Interest Coverage Int. cover (Qtr) 1.35 -7.86
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -369.83 -46.16
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 15.94 2,379.93
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.45
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 8.64 -74.64
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 11.81 3.12
EBIT Growth (1y) % EBIT 1y % (Qtr) 9.43 -56.93
EBT Growth (1y) % EBT 1y % (Qtr) -16.05 11.72
EPS Growth (1y) % EPS 1y % (Qtr) -18.18 23.88
FCF Growth (1y) % FCF 1y % (Qtr) 6.98 -92.46
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 10.62 0.48
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.18 0.60
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.04
Cash Ratio Cash Ratio (Qtr) 0.31 0.48
Current Ratio Curr Ratio (Qtr) 1.19 1.22
Debt to Equity Ratio Debt/Equity (Qtr) 1.23 1.03
Interest Cover Ratio Int Coverage (Qtr) 1.35 -7.86
Times Interest Earned Times Interest Earned (Qtr) 1.35 -7.86
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 37.80 -64.95
EBIT Margin % EBIT Margin % (Qtr) 20.42 -79.29
EBT Margin % EBT Margin % (Qtr) 5.26 -82.30
Gross Margin % Gross Margin % (Qtr) 64.50 35.55
Net Profit Margin % Net Margin % (Qtr) 3.90 -82.96