DBX Dividend: Dropbox Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	2,528	2,548	2,501	2,324	2,157	1,913
营收同比增长 (YoY)	0%	2%	8%	8%	13%	15%
营收成本	489	445	478	444	444	414
毛利润	2,039	2,103	2,023	1,880	1,713	1,499
销售、一般及管理费用	618	701	703	631	650	650
研发	786	914	936	891	755	727
营业费用	1,418	1,616	1,639	1,522	1,406	1,378
其他非经营性收入 (费用)	7	9	-6	7	31	28
税前利润	566	509	554	192	299	-250
所得税费用	64	57	100	-360	-36	6
净利润	502	452	453	553	335	-256
净利润增长	-13%	0%	-18%	65%	-231%	392%
稀释后流通股数	341.4	323.4	345.6	363.3	395.8	414.3
股份同比变动 (YoY)	-14%	-6%	-5%	-8%	-4%	1%
每股收益 (摊薄)	1.47	1.39	1.31	1.52	0.84	-0.62
每股收益增长率	1%	6%	-14%	81%	-235%	377%
自由现金流	915	871	759	762	700	490
每股自由现金流	2.68	2.69	2.19	2.09	1.76	1.18
毛利率	80.65%	82.53%	80.88%	80.89%	79.41%	78.35%
营业利润率	24.56%	19.07%	15.31%	15.36%	14.18%	6.32%
净利率	19.85%	17.73%	18.11%	23.79%	15.53%	-13.38%
自由现金流利润率	36.19%	34.18%	30.34%	32.78%	32.45%	25.61%
EBITDA	775	623	553	514	457	280
EBITDA 利润率	30.65%	24.45%	22.11%	22.11%	21.18%	14.63%
EBITDA 中的折旧与摊销	154	137	170	157	151	159
EBIT	621	486	383	357	306	121
EBIT 利润率	24.56%	19.07%	15.31%	15.36%	14.18%	6.32%
有效税率	11.3%	11.19%	18.05%	-187.5%	-12.04%	-2.4%

Follow-Up Questions











