NDAQ Dividend: Nasdaq Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	8,168	7,400	6,064	6,226	5,886	5,627
營收年增率 (YoY)	16%	22%	-3%	6%	5%	32%
營收成本	3,083	2,751	2,169	2,644	2,466	2,724
毛利	5,085	4,649	3,895	3,582	3,420	2,903
銷售、一般及管理費用	2,138	2,087	1,766	1,647	1,550	1,350
研發	--	--	--	--	--	--
營業費用	2,763	2,700	2,089	1,905	1,828	1,552
其他非營業收入 (費用)	6	21	-1	--	--	--
稅前淨利	2,004	1,449	1,401	1,475	1,534	1,212
所得稅費用	379	334	344	352	347	279
淨利	1,625	1,117	1,059	1,125	1,187	933
淨利成長	69%	5%	-6%	-5%	27%	21%
稀釋後流通股數	579	579.18	508.39	497.9	505.1	500.7
股數年變動 (YoY)	0%	14%	2%	-1%	1%	0%
每股盈餘 (稀釋)	2.8	1.92	2.08	2.26	2.35	1.86
每股盈餘成長率	68%	-7%	-8%	-4%	26%	20%
自由現金流	2,098	1,732	1,538	1,554	920	1,064
每股自由現金流	3.62	2.99	3.02	3.12	1.82	2.12
毛利率	62.25%	62.82%	64.23%	57.53%	58.1%	51.59%
營業利益率	28.42%	26.33%	29.78%	26.93%	27.04%	24%
淨利率	19.89%	15.09%	17.46%	18.06%	20.16%	16.58%
自由現金流利潤率	25.68%	23.4%	25.36%	24.95%	15.63%	18.9%
EBITDA	2,946	2,562	2,129	1,935	1,870	1,553
EBITDA 利潤率	36.06%	34.62%	35.1%	31.07%	31.77%	27.59%
EBITDA 中的折舊與攤銷	624	613	323	258	278	202
EBIT	2,322	1,949	1,806	1,677	1,592	1,351
EBIT 利潤率	28.42%	26.33%	29.78%	26.93%	27.04%	24%
有效稅率	18.91%	23.05%	24.55%	23.86%	22.62%	23.01%

Follow-Up Questions











