NRG Dividend: NRG Energy Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	29,779	28,130	28,823	31,543	26,989	9,093
营收同比增长 (YoY)	6%	-2%	-9%	17%	197%	-7%
营收成本	23,480	22,309	23,519	27,446	20,482	6,540
毛利润	6,299	5,821	5,304	4,097	6,507	2,553
销售、一般及管理费用	2,491	2,345	2,219	1,239	1,991	916
研发	--	--	--	--	--	8
营业费用	3,879	3,748	3,346	1,873	2,776	1,359
其他非经营性收入 (费用)	32	44	47	56	63	67
税前利润	1,785	1,448	-213	1,663	2,859	761
所得税费用	344	323	-11	442	672	251
净利润	1,374	1,058	-256	1,221	2,187	510
净利润增长	53%	-513%	-121%	-44%	329%	-89%
稀释后流通股数	195	212	228	236	245	246
股份同比变动 (YoY)	-6%	-7%	-3%	-4%	0%	-7%
每股收益 (摊薄)	7.04	4.99	-1.12	5.17	8.93	2.07
每股收益增长率	63%	-544%	-122%	-42%	331%	-88%
自由现金流	1,707	1,834	-819	-7	224	1,607
每股自由现金流	8.75	8.65	-3.59	-0.02	0.91	6.53
毛利率	21.15%	20.69%	18.4%	12.98%	24.1%	28.07%
营业利润率	8.12%	7.36%	6.79%	7.05%	13.82%	13.13%
净利率	4.61%	3.76%	-0.88%	3.87%	8.1%	5.6%
自由现金流利润率	5.73%	6.51%	-2.84%	-0.02%	0.82%	17.67%
EBITDA	3,441	3,144	3,085	2,858	4,516	1,629
EBITDA 利润率	11.55%	11.17%	10.7%	9.06%	16.73%	17.91%
EBITDA 中的折旧与摊销	1,021	1,071	1,127	634	785	435
EBIT	2,420	2,073	1,958	2,224	3,731	1,194
EBIT 利润率	8.12%	7.36%	6.79%	7.05%	13.82%	13.13%
有效税率	19.27%	22.3%	5.16%	26.57%	23.5%	32.98%

Follow-Up Questions











