DBX Dividend: Dropbox Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	2,528	2,548	2,501	2,324	2,157	1,913
營收年增率 (YoY)	0%	2%	8%	8%	13%	15%
營收成本	489	445	478	444	444	414
毛利	2,039	2,103	2,023	1,880	1,713	1,499
銷售、一般及管理費用	618	701	703	631	650	650
研發	786	914	936	891	755	727
營業費用	1,418	1,616	1,639	1,522	1,406	1,378
其他非營業收入 (費用)	7	9	-6	7	31	28
稅前淨利	566	509	554	192	299	-250
所得稅費用	64	57	100	-360	-36	6
淨利	502	452	453	553	335	-256
淨利成長	-13%	0%	-18%	65%	-231%	392%
稀釋後流通股數	341.4	323.4	345.6	363.3	395.8	414.3
股數年變動 (YoY)	-14%	-6%	-5%	-8%	-4%	1%
每股盈餘 (稀釋)	1.47	1.39	1.31	1.52	0.84	-0.62
每股盈餘成長率	1%	6%	-14%	81%	-235%	377%
自由現金流	915	871	759	762	700	490
每股自由現金流	2.68	2.69	2.19	2.09	1.76	1.18
毛利率	80.65%	82.53%	80.88%	80.89%	79.41%	78.35%
營業利益率	24.56%	19.07%	15.31%	15.36%	14.18%	6.32%
淨利率	19.85%	17.73%	18.11%	23.79%	15.53%	-13.38%
自由現金流利潤率	36.19%	34.18%	30.34%	32.78%	32.45%	25.61%
EBITDA	775	623	553	514	457	280
EBITDA 利潤率	30.65%	24.45%	22.11%	22.11%	21.18%	14.63%
EBITDA 中的折舊與攤銷	154	137	170	157	151	159
EBIT	621	486	383	357	306	121
EBIT 利潤率	24.56%	19.07%	15.31%	15.36%	14.18%	6.32%
有效稅率	11.3%	11.19%	18.05%	-187.5%	-12.04%	-2.4%

Follow-Up Questions











