FISV Dividend: Fiserv Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	21,160	20,456	19,093	17,737	16,226	14,852
营收同比增长 (YoY)	5%	7%	8%	9%	9%	46%
营收成本	8,363	8,013	7,670	7,992	8,128	7,812
毛利润	12,797	12,443	11,423	9,745	8,098	7,040
销售、一般及管理费用	6,719	6,564	6,576	6,045	5,795	5,528
研发	--	--	--	--	--	--
营业费用	6,719	6,564	6,576	6,045	5,795	5,528
其他非经营性收入 (费用)	-56	38	-26	-32	--	--
税前利润	4,486	4,506	3,898	2,913	1,666	1,171
所得税费用	802	641	754	551	363	196
净利润	3,607	3,131	3,068	2,530	1,334	958
净利润增长	18%	2%	21%	90%	39%	7%
稀释后流通股数	541.8	582.1	615.9	647.9	671.6	683.4
股份同比变动 (YoY)	-6%	-5%	-5%	-4%	-2%	31%
每股收益 (摊薄)	6.65	5.37	4.98	3.9	1.99	1.4
每股收益增长率	25%	8%	28%	96%	42%	-18%
自由现金流	4,619	5,062	3,774	3,139	2,874	3,247
每股自由现金流	8.52	8.69	6.12	4.84	4.27	4.75
毛利率	60.47%	60.82%	59.82%	54.94%	49.9%	47.4%
营业利润率	28.72%	28.73%	25.38%	20.86%	14.19%	10.18%
净利率	17.04%	15.3%	16.06%	14.26%	8.22%	6.45%
自由现金流利润率	21.82%	24.74%	19.76%	17.69%	17.71%	21.86%
EBITDA	9,194	8,974	7,968	6,869	5,499	4,722
EBITDA 利润率	43.44%	43.86%	41.73%	38.72%	33.89%	31.79%
EBITDA 中的折旧与摊销	3,116	3,095	3,121	3,169	3,196	3,210
EBIT	6,078	5,879	4,847	3,700	2,303	1,512
EBIT 利润率	28.72%	28.73%	25.38%	20.86%	14.19%	10.18%
有效税率	17.87%	14.22%	19.34%	18.91%	21.78%	16.73%

Follow-Up Questions











