CMI Dividend: Cummins Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	33,581	34,102	34,065	28,074	24,021	19,811
營收年增率 (YoY)	-2%	0%	21%	17%	21%	-16%
營收成本	24,870	25,551	25,816	21,338	18,326	14,917
毛利	8,711	8,551	8,249	6,736	5,695	4,894
銷售、一般及管理費用	3,130	3,265	3,333	2,687	2,374	2,125
研發	1,400	1,461	1,500	1,278	1,090	906
營業費用	4,679	4,874	4,926	4,034	3,481	3,047
其他非營業收入 (費用)	120	136	160	55	105	135
稅前淨利	3,834	4,903	1,626	2,819	2,751	2,338
所得稅費用	1,052	835	786	636	587	527
淨利	2,668	3,946	735	2,151	2,131	1,789
淨利成長	27%	437%	-66%	1%	19%	-21%
稀釋後流通股數	138.8	139.1	142.7	142.3	145.9	149
股數年變動 (YoY)	1%	-3%	0%	-2%	-2%	-5%
每股盈餘 (稀釋)	19.22	28.36	5.15	15.12	14.61	12.01
每股盈餘成長率	27%	451%	-66%	3%	22%	-17%
自由現金流	2,278	279	2,753	1,046	1,470	2,147
每股自由現金流	16.41	2	19.29	7.35	10.07	14.4
毛利率	25.94%	25.07%	24.21%	23.99%	23.7%	24.7%
營業利益率	12%	10.78%	9.75%	9.62%	9.21%	9.32%
淨利率	7.94%	11.57%	2.15%	7.66%	8.87%	9.03%
自由現金流利潤率	6.78%	0.81%	8.08%	3.72%	6.11%	10.83%
EBITDA	5,128	4,742	4,347	3,486	2,876	2,520
EBITDA 利潤率	15.27%	13.9%	12.76%	12.41%	11.97%	12.72%
EBITDA 中的折舊與攤銷	1,096	1,065	1,024	784	662	673
EBIT	4,032	3,677	3,323	2,702	2,214	1,847
EBIT 利潤率	12%	10.78%	9.75%	9.62%	9.21%	9.32%
有效稅率	27.43%	17.03%	48.33%	22.56%	21.33%	22.54%

Follow-Up Questions











