EME Dividend: EMCOR Group Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	16,243	14,566	12,582	11,076	9,903	8,797
营收同比增长 (YoY)	14%	16%	14%	12%	13%	-4%
营收成本	13,094	11,801	10,493	9,472	8,401	7,401
毛利润	3,148	2,765	2,089	1,603	1,501	1,395
销售、一般及管理费用	1,620	1,420	1,211	1,038	970	903
研发	--	--	--	--	--	--
营业费用	1,620	1,420	1,211	1,038	970	903
其他非经营性收入 (费用)	0	0	-1	4	3	3
税前利润	1,542	1,377	872	558	529	252
所得税费用	411	370	239	152	145	119
净利润	1,130	1,007	632	406	383	132
净利润增长	22%	59%	56%	6%	190%	-59%
稀释后流通股数	44.96	46.8	47.56	50.13	54.34	55.4
股份同比变动 (YoY)	-3%	-2%	-5%	-8%	-2%	-2%
每股收益 (摊薄)	25.13	21.51	13.3	8.1	7.05	2.4
每股收益增长率	26%	62%	64%	15%	194%	-57.99%
自由现金流	1,148	1,332	821	448	282	758
每股自由现金流	25.52	28.45	17.26	8.93	5.18	13.68
毛利率	19.38%	18.98%	16.6%	14.47%	15.15%	15.85%
营业利润率	9.4%	9.22%	6.97%	5.09%	5.35%	5.58%
净利率	6.95%	6.91%	5.02%	3.66%	3.86%	1.5%
自由现金流利润率	7.06%	9.14%	6.52%	4.04%	2.84%	8.61%
EBITDA	1,699	1,477	996	672	642	597
EBITDA 利润率	10.45%	10.14%	7.91%	6.06%	6.48%	6.78%
EBITDA 中的折旧与摊销	171	133	118	108	112	106
EBIT	1,528	1,344	878	564	530	491
EBIT 利润率	9.4%	9.22%	6.97%	5.09%	5.35%	5.58%
有效税率	26.65%	26.87%	27.4%	27.24%	27.41%	47.22%

Follow-Up Questions











