MO Dividend: Altria Group Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	23,407	24,018	24,483	25,096	26,013	26,153
营收同比增长 (YoY)	-3%	-2%	-2%	-4%	-1%	4%
营收成本	8,894	9,678	10,249	10,913	12,073	12,669
毛利润	14,513	14,340	14,234	14,183	13,940	13,484
销售、一般及管理费用	2,227	2,603	2,283	2,188	2,140	1,644
研发	--	--	--	--	--	--
营业费用	2,339	2,603	2,283	2,188	2,140	1,644
其他非经营性收入 (费用)	73	102	127	184	202	77
税前利润	10,653	13,658	10,928	7,389	3,824	6,890
所得税费用	1,784	2,394	2,798	1,625	1,349	2,413
净利润	8,843	11,236	8,113	5,751	2,464	4,459
净利润增长	-14%	38%	41%	133%	-45%	-443%
稀释后流通股数	1,680	1,718	1,777	1,804	1,845	1,859
股份同比变动 (YoY)	-1%	-3%	-2%	-2%	-1%	-1%
每股收益 (摊薄)	5.26	6.54	4.57	3.19	1.34	2.41
每股收益增长率	-13%	43%	43%	138%	-44%	-449%
自由现金流	9,188	8,611	9,091	8,051	8,236	8,154
每股自由现金流	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%
营业利润率	52.01%	48.86%	48.81%	47.79%	45.36%	45.27%
净利率	37.77%	46.78%	33.13%	22.91%	9.47%	17.04%
自由现金流利润率	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 利润率	53.22%	50.05%	49.92%	48.69%	46.29%	46.25%
EBITDA 中的折旧与摊销	285	286	272	226	244	257
EBIT	12,174	11,737	11,951	11,995	11,800	11,840
EBIT 利润率	52.01%	48.86%	48.81%	47.79%	45.36%	45.27%
有效税率	16.74%	17.52%	25.6%	21.99%	35.27%	35.02%

Follow-Up Questions











