CI Dividend: Cigna Group Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	268,077	247,121	195,265	180,516	174,078	160,197
Revenue Growth (YoY)	15%	27%	8%	4%	9%	4%
Cost of Revenue	242,472	221,157	170,088	157,040	151,115	136,194
Gross Profit	25,605	25,964	25,177	23,476	22,963	24,003
Selling, General & Admin	13,929	14,569	14,324	12,738	12,242	13,088
Research & Development	--	--	--	--	--	--
Operating Expenses	15,633	16,272	16,143	14,933	14,718	15,572
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	7,973	5,269	5,513	8,353	6,782	10,868
Income Tax Expense	1,423	1,491	141	1,607	1,367	2,379
Net Income	6,147	3,434	5,164	6,668	5,365	8,458
Net Income Growth	102%	-34%	-23%	24%	-37%	66%
Shares Outstanding (Diluted)	265.91	283.21	296.88	313	341	368
Shares Change (YoY)	-6%	-5%	-5%	-8%	-7%	-3%
EPS (Diluted)	23.11	12.12	17.39	21.3	15.73	22.98
EPS Growth	113.99%	-30%	-18%	35%	-32%	71%
Free Cash Flow	7,437	8,957	10,240	7,361	6,037	9,256
Free Cash Flow Per Share	27.96	31.62	34.49	23.51	17.7	25.15
Gross Margin	9.55%	10.5%	12.89%	13%	13.19%	14.98%
Operating Margin	3.71%	3.92%	4.62%	4.73%	4.73%	5.26%
Profit Margin	2.29%	1.38%	2.64%	3.69%	3.08%	5.27%
Free Cash Flow Margin	2.77%	3.62%	5.24%	4.07%	3.46%	5.77%
EBITDA	12,671	12,467	12,069	11,480	11,168	11,233
EBITDA Margin	4.72%	5.04%	6.18%	6.35%	6.41%	7.01%
D&A For EBITDA	2,699	2,775	3,035	2,937	2,923	2,802
EBIT	9,972	9,692	9,034	8,543	8,245	8,431
EBIT Margin	3.71%	3.92%	4.62%	4.73%	4.73%	5.26%
Effective Tax Rate	17.84%	28.29%	2.55%	19.23%	20.15%	21.88%

Follow-Up Questions











