WY Dividend: Weyerhaeuser Co Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	7,072	7,124	7,674	10,184	10,201	7,532
营收同比增长 (YoY)	-2%	-7%	-25%	0%	35%	15%
营收成本	5,904	5,811	5,992	6,564	6,103	5,447
毛利润	1,168	1,313	1,682	3,620	4,098	2,085
销售、一般及管理费用	553	568	518	491	491	430
研发	6	7	7	6	5	5
营业费用	576	590	555	529	538	462
其他非经营性收入 (费用)	-68	-42	-45	-49	-19	-37
税前利润	311	427	937	2,305	3,316	982
所得税费用	-20	31	98	425	709	185
净利润	331	396	839	1,880	2,607	797
净利润增长	-38%	-53%	-55%	-28%	227%	-1,149%
稀释后流通股数	722.01	728.95	732.22	742.95	750.98	748
股份同比变动 (YoY)	-1%	0%	-1%	-1%	0%	0%
每股收益 (摊薄)	0.45	0.54	1.14	2.53	3.47	1.07
每股收益增长率	-38%	-53%	-55%	-27%	224%	-1,170%
自由现金流	420	592	986	2,364	2,718	1,248
每股自由现金流	0.58	0.81	1.34	3.18	3.61	1.66
毛利率	16.51%	18.43%	21.91%	35.54%	40.17%	27.68%
营业利润率	8.37%	10.14%	14.68%	30.35%	34.89%	21.54%
净利率	4.68%	5.55%	10.93%	18.46%	25.55%	10.58%
自由现金流利润率	5.93%	8.3%	12.84%	23.21%	26.64%	16.56%
EBITDA	1,098	1,225	1,627	3,571	4,037	2,095
EBITDA 利润率	15.52%	17.19%	21.2%	35.06%	39.57%	27.81%
EBITDA 中的折旧与摊销	506	502	500	480	477	472
EBIT	592	723	1,127	3,091	3,560	1,623
EBIT 利润率	8.37%	10.14%	14.68%	30.35%	34.89%	21.54%
有效税率	-6.43%	7.25%	10.45%	18.43%	21.38%	18.83%

Follow-Up Questions











