MPNGY Dividend: Meituan Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	362,373	337,591	276,744	219,955	179,128	114,795
Revenue Growth (YoY)	12%	22%	26%	23%	56%	18%
Cost of Revenue	240,920	207,806	179,553	158,202	136,654	80,744
Gross Profit	121,452	129,784	97,191	61,753	42,474	34,050
Selling, General & Admin	100,839	72,407	65,944	47,495	47,370	24,984
Research & Development	24,389	20,444	20,578	20,108	16,239	10,584
Operating Expenses	124,031	95,728	87,058	68,102	64,681	36,095
Other Non Operating Income (Expenses)	--	0	-1	-46	-50	-25
Pretax Income	-1,759	37,985	14,021	-6,756	-23,566	4,438
Income Tax Expense	228	2,177	164	-70	-30	-270
Net Income	-1,988	35,807	13,855	-6,686	-23,538	4,708
Net Income Growth	-106%	158%	-307%	-72%	-600%	110%
Shares Outstanding (Diluted)	6,111.09	6,225.68	6,300.26	6,157	6,038	5,845
Shares Change (YoY)	0%	-1%	2%	2%	3%	-1%
EPS (Diluted)	-0.32	5.75	2.19	-1.09	-3.9	0.81
EPS Growth	-106%	163%	-301%	-72%	-581%	112.99%
Free Cash Flow	--	46,147	33,642	5,680	-13,021	-2,771
Free Cash Flow Per Share	--	7.41	5.33	0.92	-2.15	-0.47
Gross Margin	33.51%	38.44%	35.11%	28.07%	23.71%	29.66%
Operating Margin	-0.71%	10.08%	3.66%	-2.88%	-12.39%	-1.78%
Profit Margin	-0.54%	10.6%	5%	-3.03%	-13.14%	4.1%
Free Cash Flow Margin	--	13.66%	12.15%	2.58%	-7.26%	-2.41%
EBITDA	--	42,477	18,128	3,381	-13,279	3,149
EBITDA Margin	--	12.58%	6.55%	1.53%	-7.41%	2.74%
D&A For EBITDA	--	8,421	7,996	9,730	8,928	5,194
EBIT	-2,578	34,056	10,132	-6,349	-22,207	-2,045
EBIT Margin	-0.71%	10.08%	3.66%	-2.88%	-12.39%	-1.78%
Effective Tax Rate	-12.96%	5.73%	1.16%	1.03%	0.12%	-6.08%

Follow-Up Questions











