BA Dividend: Boeing Co Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
매출	80,757	66,517	77,794	66,608	62,286	58,656
매출 성장률 (YoY)	10%	-15%	17%	7%	6%	-31%
매출원가	79,869	68,508	70,070	63,078	59,237	63,843
매출총이익	888	-1,991	7,724	3,530	3,049	-5,187
판매비와관리비	5,825	5,021	5,168	4,187	4,157	4,817
연구개발 비용	3,487	3,812	3,377	2,852	2,249	2,476
영업비용	9,312	8,833	8,545	7,039	6,406	7,293
기타 비영업 수익(비용)	1,356	1,222	1,227	1,058	551	447
세전수익(EBT)	-9,777	-12,210	-2,005	-5,022	-5,033	-14,476
법인세비용	66	-381	237	31	-743	-1,360
순이익	-10,167	-11,875	-2,222	-4,935	-4,202	-11,873
순이익 성장률	27%	434%	-55%	17%	-65%	1,767%
발행주(희석)	759.9	646.9	605.8	594.9	587.6	568.6
주식 변화 (YoY)	23%	7%	2%	1%	3%	0%
EPS (희석주당이익)	-13.37	-18.36	-3.67	-8.3	-7.15	-20.88
EPS 성장률	4%	400%	-56%	16%	-66%	1,764%
잉여현금흐름	-6,350	-14,398	4,433	2,290	-4,396	-19,713
주당 잉여현금흐름	-8.35	-22.25	7.31	3.84	-7.48	-34.66
매출총이익률	1.09%	-2.99%	9.92%	5.29%	4.89%	-8.84%
영업이익률	-10.43%	-16.27%	-1.05%	-5.26%	-5.38%	-21.27%
이익률	-12.58%	-17.85%	-2.85%	-7.4%	-6.74%	-20.24%
잉여현금흐름마진	-7.86%	-21.64%	5.69%	3.43%	-7.05%	-33.6%
EBITDA	-6,498	-8,988	1,040	-1,530	-1,213	-10,234
EBITDA 마진	-8.04%	-13.51%	1.33%	-2.29%	-1.94%	-17.44%
D&A for EBITDA	1,926	1,836	1,861	1,979	2,144	2,246
EBIT	-8,424	-10,824	-821	-3,509	-3,357	-12,480
EBIT 마진	-10.43%	-16.27%	-1.05%	-5.26%	-5.38%	-21.27%
실질 세율	-0.67%	3.12%	-11.82%	-0.61%	14.76%	9.39%

Follow-Up Questions











