SMAWF Dividend: Siemens AG Yield Insights

Breakdown	TTM	09/30/2025	09/30/2024	09/30/2023	09/30/2022	09/30/2021
營收	78,913	78,914	75,930	74,882	71,977	62,265
營收年增率 (YoY)	-16%	4%	1%	4%	16%	13%
營收成本	48,515	48,515	46,107	45,766	46,130	39,527
毛利	30,398	30,399	29,823	29,116	25,847	22,738
銷售、一般及管理費用	14,828	14,827	13,984	13,553	12,857	11,189
研發	6,559	6,559	6,276	6,113	5,591	4,859
營業費用	20,804	21,307	20,358	19,714	18,571	16,317
其他非營業收入 (費用)	-287	-173	-111	-208	-730	622
稅前淨利	10,829	10,830	11,227	11,126	7,154	7,496
所得稅費用	2,501	2,501	2,320	2,600	2,741	1,861
淨利	9,621	9,620	8,301	7,949	3,723	6,161
淨利成長	-10%	16%	4%	113.99%	-40%	53%
稀釋後流通股數	789.13	793.78	798.91	801.34	809.68	811.49
股數年變動 (YoY)	-1%	-1%	0%	-1%	0%	-1%
每股盈餘 (稀釋)	12.19	12.11	10.39	9.91	4.59	7.59
每股盈餘成長率	-9%	17%	5%	115.99%	-40%	54%
自由現金流	10,812	10,812	9,577	10,022	8,156	8,266
每股自由現金流	13.7	13.62	11.98	12.5	10.07	10.18
毛利率	38.52%	38.52%	39.27%	38.88%	35.91%	36.51%
營業利益率	12.15%	11.52%	12.46%	12.55%	10.1%	10.31%
淨利率	12.19%	12.19%	10.93%	10.61%	5.17%	9.89%
自由現金流利潤率	13.7%	13.7%	12.61%	13.38%	11.33%	13.27%
EBITDA	12,983	12,481	12,623	13,010	10,837	9,496
EBITDA 利潤率	16.45%	15.81%	16.62%	17.37%	15.05%	15.25%
EBITDA 中的折舊與攤銷	3,389	3,389	3,158	3,608	3,561	3,075
EBIT	9,594	9,092	9,465	9,402	7,276	6,421
EBIT 利潤率	12.15%	11.52%	12.46%	12.55%	10.1%	10.31%
有效稅率	23.09%	23.09%	20.66%	23.36%	38.31%	24.82%

Follow-Up Questions











