TCEYF Dividend: TC Energy Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	12,431	13,771	13,267	14,977	13,387	12,999
營收年增率 (YoY)	-25%	4%	-11%	12%	3%	-2%
營收成本	3,847	4,413	4,073	4,932	4,098	3,878
毛利	8,584	9,358	9,194	10,045	9,289	9,121
銷售、一般及管理費用	780	820	781	848	774	727
研發	--	--	--	--	--	--
營業費用	2,801	3,572	3,307	3,966	3,383	3,317
其他非營業收入 (費用)	868	1,002	872	369	267	349
稅前淨利	4,885	5,906	3,298	1,374	2,166	5,107
所得稅費用	953	922	842	589	120	194
淨利	3,391	4,594	2,829	641	1,815	4,457
淨利成長	-33%	62%	341%	-65%	-59%	12%
稀釋後流通股數	1,040	1,038	1,030	996	974	940
股數年變動 (YoY)	0%	1%	3%	2%	4%	1%
每股盈餘 (稀釋)	3.26	4.42	2.74	0.64	1.86	4.74
每股盈餘成長率	-34%	61%	328%	-66%	-61%	11%
自由現金流	1,951	1,338	-881	-352	966	-1,077
每股自由現金流	1.87	1.28	-0.85	-0.35	0.99	-1.14
毛利率	69.05%	67.95%	69.29%	67.06%	69.38%	70.16%
營業利益率	46.52%	42.01%	44.37%	40.58%	44.11%	44.64%
淨利率	27.27%	33.35%	21.32%	4.27%	13.55%	34.28%
自由現金流利潤率	15.69%	9.71%	-6.64%	-2.35%	7.21%	-8.28%
EBITDA	8,472	8,574	8,665	8,663	8,428	8,394
EBITDA 利潤率	68.15%	62.26%	65.31%	57.84%	62.95%	64.57%
EBITDA 中的折舊與攤銷	2,689	2,788	2,778	2,584	2,522	2,590
EBIT	5,783	5,786	5,887	6,079	5,906	5,804
EBIT 利潤率	46.52%	42.01%	44.37%	40.58%	44.11%	44.64%
有效稅率	19.5%	15.61%	25.53%	42.86%	5.54%	3.79%

Follow-Up Questions











