KMI Dividend: Kinder Morgan Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	16,416	15,100	15,334	19,200	16,610	11,700
营收同比增长 (YoY)	8%	-2%	-20%	16%	42%	-11%
营收成本	8,352	7,309	7,745	11,910	8,861	5,020
毛利润	8,064	7,791	7,589	7,290	7,749	6,680
销售、一般及管理费用	1,180	1,145	1,089	1,078	1,081	1,026
研发	--	--	--	--	--	--
营业费用	3,597	3,407	3,341	3,257	3,415	3,188
其他非经营性收入 (费用)	36	-23	-103	-20	204	-84
税前利润	3,578	3,407	3,201	3,335	2,219	661
所得税费用	745	687	715	710	369	481
净利润	2,715	2,598	2,377	2,535	1,770	106
净利润增长	7%	9%	-6%	43%	1,570%	-95%
稀释后流通股数	2,224	2,220	2,234	2,258	2,266	2,263
股份同比变动 (YoY)	0%	-1%	-1%	0%	0%	0%
每股收益 (摊薄)	1.22	1.17	1.06	1.12	0.78	0.05
每股收益增长率	7%	10%	-5%	44%	1,460%	-95%
自由现金流	2,167	3,006	4,174	3,346	4,427	2,843
每股自由现金流	0.97	1.35	1.86	1.48	1.95	1.25
毛利率	49.12%	51.59%	49.49%	37.96%	46.65%	57.09%
营业利润率	27.21%	29.03%	27.7%	21%	26.09%	29.84%
净利率	16.53%	17.2%	15.5%	13.2%	10.65%	0.9%
自由现金流利润率	13.2%	19.9%	27.22%	17.42%	26.65%	24.29%
EBITDA	6,898	6,738	6,498	6,219	6,469	5,656
EBITDA 利润率	42.01%	44.62%	42.37%	32.39%	38.94%	48.34%
EBITDA 中的折旧与摊销	2,431	2,354	2,250	2,186	2,135	2,164
EBIT	4,467	4,384	4,248	4,033	4,334	3,492
EBIT 利润率	27.21%	29.03%	27.7%	21%	26.09%	29.84%
有效税率	20.82%	20.16%	22.33%	21.28%	16.62%	72.76%

Follow-Up Questions











