AMKBY Dividend: AP Moeller - Maersk A/S Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	55,251	55,482	51,065	81,529	61,787	39,740
营收同比增长 (YoY)	5%	9%	-37%	32%	55%	2%
营收成本	--	41,699	40,194	43,343	36,131	30,509
毛利润	--	13,783	10,871	38,186	25,656	9,231
销售、一般及管理费用	--	1,676	1,380	1,539	1,617	1,295
研发	--	--	--	--	--	--
营业费用	50,461	7,830	7,518	7,333	6,214	5,445
其他非经营性收入 (费用)	--	-2	66	0	3	--
税前利润	5,674	6,816	4,362	30,231	18,730	3,307
所得税费用	622	584	454	910	697	407
净利润	4,880	6,109	3,822	29,198	17,942	2,850
净利润增长	36%	60%	-87%	63%	530%	-3,493%
稀释后流通股数	15.17	15.79	16.87	18.3	19.13	19.63
股份同比变动 (YoY)	-4%	-6%	-8%	-4%	-3%	-7%
每股收益 (摊薄)	321.6	386.71	226.5	1,594.84	937.88	145.18
每股收益增长率	42%	71%	-86%	70%	546%	-3,729.99%
自由现金流	6,128	7,207	5,950	30,312	19,018	6,506
每股自由现金流	403.85	456.22	352.61	1,655.68	994.12	331.41
毛利率	--	24.84%	21.28%	46.83%	41.52%	23.22%
营业利润率	8.66%	10.72%	6.56%	37.84%	31.46%	9.52%
净利率	8.83%	11.01%	7.48%	35.81%	29.03%	7.17%
自由现金流利润率	11.09%	12.98%	11.65%	37.17%	30.77%	16.37%
EBITDA	11,291	12,131	9,591	36,832	24,036	8,226
EBITDA 利润率	20.43%	21.86%	18.78%	45.17%	38.9%	20.69%
EBITDA 中的折旧与摊销	6,501	6,178	6,238	5,979	4,594	4,440
EBIT	4,790	5,953	3,353	30,853	19,442	3,786
EBIT 利润率	8.66%	10.72%	6.56%	37.84%	31.46%	9.52%
有效税率	10.96%	8.56%	10.4%	3.01%	3.72%	12.3%

Follow-Up Questions











