NDAQ Dividend: Nasdaq Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	8,168	7,400	6,064	6,226	5,886	5,627
营收同比增长 (YoY)	16%	22%	-3%	6%	5%	32%
营收成本	3,083	2,751	2,169	2,644	2,466	2,724
毛利润	5,085	4,649	3,895	3,582	3,420	2,903
销售、一般及管理费用	2,138	2,087	1,766	1,647	1,550	1,350
研发	--	--	--	--	--	--
营业费用	2,763	2,700	2,089	1,905	1,828	1,552
其他非经营性收入 (费用)	6	21	-1	--	--	--
税前利润	2,004	1,449	1,401	1,475	1,534	1,212
所得税费用	379	334	344	352	347	279
净利润	1,625	1,117	1,059	1,125	1,187	933
净利润增长	69%	5%	-6%	-5%	27%	21%
稀释后流通股数	579	579.18	508.39	497.9	505.1	500.7
股份同比变动 (YoY)	0%	14%	2%	-1%	1%	0%
每股收益 (摊薄)	2.8	1.92	2.08	2.26	2.35	1.86
每股收益增长率	68%	-7%	-8%	-4%	26%	20%
自由现金流	2,098	1,732	1,538	1,554	920	1,064
每股自由现金流	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%
营业利润率	28.42%	26.33%	29.78%	26.93%	27.04%	24%
净利率	19.89%	15.09%	17.46%	18.06%	20.16%	16.58%
自由现金流利润率	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 利润率	36.06%	34.62%	35.1%	31.07%	31.77%	27.59%
EBITDA 中的折旧与摊销	624	613	323	258	278	202
EBIT	2,322	1,949	1,806	1,677	1,592	1,351
EBIT 利润率	28.42%	26.33%	29.78%	26.93%	27.04%	24%
有效税率	18.91%	23.05%	24.55%	23.86%	22.62%	23.01%

Follow-Up Questions











