CHE Dividend: Chemed Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	2,530	2,431	2,264	2,135	2,139	2,079
营收同比增长 (YoY)	6%	7%	6%	0%	3%	7%
营收成本	1,698	1,576	1,465	1,369	1,369	1,378
毛利润	832	854	798	765	769	701
销售、一般及管理费用	397	384	377	360	349	313
研发	--	--	--	--	--	--
营业费用	462	447	437	420	408	370
其他非经营性收入 (费用)	0	0	0	0	0	0
税前利润	370	399	350	329	350	396
所得税费用	91	97	77	80	81	76
净利润	278	301	272	249	268	319
净利润增长	-8%	11%	9%	-7%	-16%	46%
稀释后流通股数	14.4	15.18	15.2	15.1	15.9	16.4
股份同比变动 (YoY)	-5%	0%	1%	-5%	-3%	-1%
每股收益 (摊薄)	19.34	19.88	17.92	16.53	16.89	19.48
每股收益增长率	-3%	11%	8%	-2%	-13%	46%
自由现金流	360	367	273	252	249	430
每股自由现金流	24.98	24.16	17.96	16.68	15.66	26.21
毛利率	32.88%	35.12%	35.24%	35.83%	35.95%	33.71%
营业利润率	14.58%	16.74%	15.9%	16.15%	16.87%	15.92%
净利率	10.98%	12.38%	12.01%	11.66%	12.52%	15.34%
自由现金流利润率	14.22%	15.09%	12.05%	11.8%	11.64%	20.68%
EBITDA	433	470	420	404	420	387
EBITDA 利润率	17.11%	19.33%	18.55%	18.92%	19.63%	18.61%
EBITDA 中的折旧与摊销	64	63	60	59	59	56
EBIT	369	407	360	345	361	331
EBIT 利润率	14.58%	16.74%	15.9%	16.15%	16.87%	15.92%
有效税率	24.59%	24.31%	22%	24.31%	23.14%	19.19%

Follow-Up Questions











