MO Dividend: Altria Group Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	23,407	24,018	24,483	25,096	26,013	26,153
營收年增率 (YoY)	-3%	-2%	-2%	-4%	-1%	4%
營收成本	8,894	9,678	10,249	10,913	12,073	12,669
毛利	14,513	14,340	14,234	14,183	13,940	13,484
銷售、一般及管理費用	2,227	2,603	2,283	2,188	2,140	1,644
研發	--	--	--	--	--	--
營業費用	2,339	2,603	2,283	2,188	2,140	1,644
其他非營業收入 (費用)	73	102	127	184	202	77
稅前淨利	10,653	13,658	10,928	7,389	3,824	6,890
所得稅費用	1,784	2,394	2,798	1,625	1,349	2,413
淨利	8,843	11,236	8,113	5,751	2,464	4,459
淨利成長	-14%	38%	41%	133%	-45%	-443%
稀釋後流通股數	1,680	1,718	1,777	1,804	1,845	1,859
股數年變動 (YoY)	-1%	-3%	-2%	-2%	-1%	-1%
每股盈餘 (稀釋)	5.26	6.54	4.57	3.19	1.34	2.41
每股盈餘成長率	-13%	43%	43%	138%	-44%	-449%
自由現金流	9,188	8,611	9,091	8,051	8,236	8,154
每股自由現金流	5.46	5.01	5.11	4.46	4.46	4.38
毛利率	62%	59.7%	58.13%	56.51%	53.58%	51.55%
營業利益率	52.01%	48.86%	48.81%	47.79%	45.36%	45.27%
淨利率	37.77%	46.78%	33.13%	22.91%	9.47%	17.04%
自由現金流利潤率	39.25%	35.85%	37.13%	32.08%	31.66%	31.17%
EBITDA	12,459	12,023	12,223	12,221	12,044	12,097
EBITDA 利潤率	53.22%	50.05%	49.92%	48.69%	46.29%	46.25%
EBITDA 中的折舊與攤銷	285	286	272	226	244	257
EBIT	12,174	11,737	11,951	11,995	11,800	11,840
EBIT 利潤率	52.01%	48.86%	48.81%	47.79%	45.36%	45.27%
有效稅率	16.74%	17.52%	25.6%	21.99%	35.27%	35.02%

Follow-Up Questions











