NFLX Dividend: Netflix Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	43,378	39,000	33,723	31,615	29,697	24,996
营收同比增长 (YoY)	15%	16%	7%	6%	19%	24%
营收成本	22,520	21,038	19,715	19,168	17,332	14,175
毛利润	20,858	17,962	14,007	12,447	12,365	10,820
销售、一般及管理费用	4,938	4,619	4,378	4,103	3,896	3,304
研发	3,277	2,925	2,675	2,711	2,273	1,829
营业费用	8,216	7,544	7,053	6,814	6,170	5,134
其他非经营性收入 (费用)	--	--	--	--	--	--
税前利润	12,089	9,965	6,205	5,263	5,840	3,199
所得税费用	1,657	1,254	797	1,140	978	525
净利润	10,431	8,711	5,407	4,491	5,116	2,761
净利润增长	34%	61%	20%	-12%	85%	48%
稀释后流通股数	4,340.39	4,392.61	4,494.98	4,512.9	4,553.72	4,542.08
股份同比变动 (YoY)	-1%	-2%	0%	-1%	0%	1%
每股收益 (摊薄)	2.4	1.98	1.2	0.99	1.12	0.59
每股收益增长率	36%	65%	21%	-12%	90%	44%
自由现金流	8,966	6,921	6,925	1,618	-131	1,929
每股自由现金流	2.06	1.57	1.54	0.35	-0.02	0.42
毛利率	48.08%	46.05%	41.53%	39.37%	41.63%	43.28%
营业利润率	29.14%	26.71%	20.62%	17.81%	20.85%	22.74%
净利率	24.04%	22.33%	16.03%	14.2%	17.22%	11.04%
自由现金流利润率	20.66%	17.74%	20.53%	5.11%	-0.44%	7.71%
EBITDA	28,788	26,047	21,508	19,994	18,632	16,608
EBITDA 利润率	66.36%	66.78%	63.77%	63.24%	62.74%	66.44%
EBITDA 中的折旧与摊销	16,146	15,630	14,554	14,362	12,438	10,922
EBIT	12,642	10,417	6,954	5,632	6,194	5,686
EBIT 利润率	29.14%	26.71%	20.62%	17.81%	20.85%	22.74%
有效税率	13.7%	12.58%	12.84%	21.66%	16.74%	16.41%

Follow-Up Questions











