TMUS Dividend: T-Mobile US Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	85,847	81,400	78,558	79,571	80,118	68,397
营收同比增长 (YoY)	7%	4%	-1%	-1%	17%	52%
营收成本	31,278	29,653	29,548	32,012	34,572	27,614
毛利润	54,569	51,747	49,010	47,559	45,546	40,783
销售、一般及管理费用	20,251	20,818	19,117	20,432	19,164	17,663
研发	--	--	--	--	--	--
营业费用	35,089	33,737	33,735	34,083	35,547	31,814
其他非经营性收入 (费用)	-41	113	68	-33	-199	-405
税前利润	15,485	14,712	10,999	3,146	3,351	3,530
所得税费用	3,615	3,373	2,682	556	327	786
净利润	11,870	11,339	8,317	2,590	3,024	3,064
净利润增长	14%	36%	221%	-14%	-1%	-12%
稀释后流通股数	1,126.62	1,173.21	1,200.28	1,255.37	1,254.77	1,154.74
股份同比变动 (YoY)	-4%	-2%	-4%	0%	9%	34%
每股收益 (摊薄)	10.53	9.66	6.93	2.06	2.41	2.65
每股收益增长率	19%	39%	236%	-15%	-9%	-34%
自由现金流	13,807	9,982	7,748	-520	-7,775	-2,394
每股自由现金流	12.25	8.5	6.45	-0.41	-6.19	-2.07
毛利率	63.56%	63.57%	62.38%	59.76%	56.84%	59.62%
营业利润率	22.69%	22.12%	19.44%	16.93%	12.48%	13.11%
净利率	13.82%	13.92%	10.58%	3.25%	3.77%	4.47%
自由现金流利润率	16.08%	12.26%	9.86%	-0.65%	-9.7%	-3.5%
EBITDA	32,381	30,929	28,093	27,127	26,382	23,120
EBITDA 利润率	37.71%	37.99%	35.76%	34.09%	32.92%	33.8%
EBITDA 中的折旧与摊销	12,901	12,919	12,818	13,651	16,383	14,151
EBIT	19,480	18,010	15,275	13,476	9,999	8,969
EBIT 利润率	22.69%	22.12%	19.44%	16.93%	12.48%	13.11%
有效税率	23.34%	22.92%	24.38%	17.67%	9.75%	22.26%

Follow-Up Questions











