EBBNF Dividend: Enbridge Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	64,234	53,473	43,649	53,309	47,071	39,087
營收年增率 (YoY)	32%	23%	-18%	13%	20%	-22%
營收成本	37,826	29,071	21,460	32,487	28,597	20,876
毛利	26,408	24,402	22,189	20,822	18,474	18,211
銷售、一般及管理費用	9,968	9,442	8,673	8,273	6,706	6,744
研發	--	--	--	--	--	--
營業費用	15,549	14,609	13,286	12,590	10,558	10,456
其他非營業收入 (費用)	956	622	625	460	422	153
稅前淨利	8,186	7,299	7,879	4,542	7,729	4,190
所得稅費用	1,910	1,668	1,821	1,604	1,415	774
淨利	5,613	5,053	5,839	2,589	5,816	2,983
淨利成長	-11%	-13%	126%	-55%	95%	-44%
稀釋後流通股數	2,187	2,158	2,058	2,029	2,025	2,021
股數年變動 (YoY)	0%	5%	1%	0%	0%	0%
每股盈餘 (稀釋)	2.57	2.34	2.84	1.28	2.87	1.48
每股盈餘成長率	-11%	-18%	122%	-55%	94%	-44%
自由現金流	4,054	5,670	9,325	6,409	1,163	4,161
每股自由現金流	1.85	2.62	4.53	3.15	0.57	2.05
毛利率	41.11%	45.63%	50.83%	39.05%	39.24%	46.59%
營業利益率	16.9%	18.31%	20.39%	15.44%	16.81%	19.84%
淨利率	8.73%	9.44%	13.37%	4.85%	12.35%	7.63%
自由現金流利潤率	6.31%	10.6%	21.36%	12.02%	2.47%	10.64%
EBITDA	16,440	14,960	13,516	12,549	11,768	11,467
EBITDA 利潤率	25.59%	27.97%	30.96%	23.54%	25%	29.33%
EBITDA 中的折舊與攤銷	5,581	5,167	4,613	4,317	3,852	3,712
EBIT	10,859	9,793	8,903	8,232	7,916	7,755
EBIT 利潤率	16.9%	18.31%	20.39%	15.44%	16.81%	19.84%
有效稅率	23.33%	22.85%	23.11%	35.31%	18.3%	18.47%

Follow-Up Questions











