NYSE: TU - TELUS Corporation

Yield per half year: -7.25%
Dividend yield: +7.02%
Sector: Communication Services

Reporting TELUS Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
39.56 37.08 41.41 42.98 45.64 28.47 30.03 33.04 27.65 27.07 32.97 -9.54
Выручка, млрд $
12.73 13.2 14.1 14.59 15.34 16.84 18.29 20.95 27.94 27.94 19.87 12.74
Чистая прибыль, млрд $
1.22 1.46 1.6 1.75 1.21 1.66 1.62 0.8806 1.38 1.38 1.35 2.66
EV, млрд $
49.68 54.66 56.77 63.68 48.01 50.27 61.66 63.33 56.44 56.44 55.94 3.29
EBIT, млрд $
2.15 2.61 2.6 2.98 2.24 2.68 2.86 2.49 3.67 3.67 2.79 10.38
EBITDA, млрд $
4.2 4.78 4.87 5.52 5.4 5.9 6.32 6.75 9.26 9.26 6.73 11.39
Баланс стоимость, млрд $
7.92 8.22 10.26 10.55 12.07 15.12 16.57 16.87 15.07 15.07 15.14 4.54
FCF, млрд $
0.322 0.866 1.18 0.033 1.75 -0.928 1.16 1.35 1.41 1.41 0.9484 -4.23
Операционный денежный поток, млрд $
3.22 3.95 4.06 3.93 4.57 4.39 4.81 4.71 4.67 4.67 4.63 0.43
Операционная прибыль, млрд $
2.18 2.61 2.84 2.98 2.48 3.07 2.95 2.47 3.89 3.89 2.97 9.42
Операционные расходы, млрд $
4.95 4.66 5.14 5.59 6.7 7.48 8.35 10.58 13.45 13.45 9.31 14.96
CAPEX, млрд $
2.9 3.08 2.88 3.89 2.82 5.32 3.65 3.36 3.27 3.27 3.68 3.01


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.223 0.432 0.509 0.414 0.535 0.848 0.723 0.974 0.9047 0.864 0.7969 11.08
Short Term Investments $
0.04 0.011 0.018 0.001 0.001 0.002 0.002 0.026 0.0188 0.018 0.0100 79.82
Long term investments $
0.0602 0.0097 0.083 0.056 0.075 0.113 0.306 0.497 0.609 0.826 0.4702 48.86
Total Receivables $
1.48 1.72 2.46 2.83 2.94 3.32 3.88 4.45 4.16 4.16 3.75 7.19
Total Current Assets $
2.47 2.88 3.84 4.35 4.68 5.03 6.09 6.61 6.41 6.41 5.76 6.49
Чистые активы, млрд $
9.74 10.46 11.37 12.09 14.23 15.01 15.93 17.08 16.61 17.08 15.77 3.14
Активы, млрд $
27.73 29.55 33.07 37.98 43.33 47.99 54.05 58.78 55.96 55.96 52.02 5.25
Short Term Debt $
1.43 1.5 0.936 1.43 1.53 3.04 2.66 3.73 4.02 4.02 3.00 21.31
Long Term Debt $
11.6 12.26 13.27 17.14 18.86 17.93 22.5 24.46 24.7 24.7 21.69 5.54
Задолженность, млрд $
19.79 21.29 22.72 27.32 30.73 31.94 36.39 40.66 39.76 39.76 35.90 5.29
Чистый долг, млрд $
12.6 13.25 13.79 18.04 19.54 20.24 24.17 27.84 28.72 28.72 24.10 8.01
Долг, млрд $
13.03 13.76 14.2 18.57 20.39 20.97 25.14 28.75 28.72 28.72 24.79 7.09
Interest income $
0.408 0.502 0.554 0.589 0.682 0.011 0.02 0.604 0.029 0.2692 -46.82
Расходы на обслуживание долга $
0.508 0.585 0.642 0.709 0.746 0.805 0.867 1.35 1.96 1.96 1.15 21.31
Чист. проц. доходы, млрд $
-0.492 -0.565 -0.609 -0.676 -0.719 -0.767 -0.846 -1.26 0.0217 -0.8536 13.26
Goodwill $
3.76 3.76 3.79 4.22 4.73 5.33 7.24 7.28 9.17 10.06 7.82 13.55
Амортизация, млрд $
2.05 2.17 2.27 2.54 3.16 3.23 3.46 4.26 5.6 5.6 3.94 12.12
Себестоимость, млрд $
5.63 5.94 6.37 6.07 6.27 6.7 7.11 7.89 10.6 10.6 7.71 11.07
Товарно материальные запасы $
0.318 0.378 0.376 0.437 0.407 0.448 0.537 0.5068 0.6067 0.6067 0.5011 8.31


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.27 1.59 1.44 1.45 1.07 1.05 1.15 0.6044 0.927 0.927 0.9603 -2.83
Цена акции ао 37.87 33.14 38.73 19.8 23.57 19.31 17.79 13.56 14.12 14.12 17.67 -9.74
Число акций ао, млн 1182 1190 1200 1252 1301 1366 1403 2021.17 2061.39 2061.39 1630.51 9.64
FCF/акцию 0.2724 0.7277 0.9858 0.0264 1.35 -0.6794 0.8297 0.6673 0.6831 0.6831 0.5701 -12.74


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 15.45 17.76 15.6 16.55 10 10.95 10.19 5.21 8.63 8.63 51.47 9.00 -2.90
ROA, % 4.41 4.94 4.84 4.6 2.79 3.45 3.17 1.54 2.4 2.4 11.94 2.67 -2.97
ROIC, % 14.99 11.98 10.95 11.56 11.21 9.94 6.58 7.48 7.02 5.24 16.89 7.25 -12.02
ROS, % 11.06 11.35 11.97 7.87 9.83 8.83 4.2 4.94 4.94 4.94 19.44 6.55 -12.86
ROCE, % 31.61 25.13 27.93 17.75 16.66 6.24 5.11 7.89 22.65 22.65 76.34 11.71 6.34
Ebit margin, % 20.41 15.03 15.89 15.61 11.89 13.14 13.14 13.14 13.93 -3.73
Рентаб EBITDA, % 36.21 34.52 37.84 35.2 35.05 34.54 32.22 33.14 33.14 33.14 37.43 33.62 -1.11
Чистая рентаб, % 9.61 11.06 11.35 11.97 7.87 9.83 8.83 4.2 4.94 4.94 19.44 7.13 -8.89
Operation Margin, % 19.73 20.13 20.41 16.18 18.26 16.15 11.79 13.92 13.92 13.92 28.77 14.81 -5.28
Доходность FCF, % -0.6239 -2.6 0.8683 2.09 2.75 0.0723 6.15 -3.09 3.52 4.66 2.26 130.06


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
30.32 28.36 26.86 26.14 23.59 18.14 23.21 40.3 20.13 20.13 33.05 25.07 -3.12
P/BV
4.68 5.04 4.19 4.33 2.36 1.99 2.12 1.96 1.71 1.71 17.05 2.03 -6.24
P/S
2.91 3.14 3.05 3.13 1.86 1.78 2.05 1.69 0.9924 0.9924 6.43 1.67 -11.81
P/FCF
47.82 36.33 1383.18 16.25 -32.36 28.38 21.47 21.02 19.2 19.2 29.91 11.54 -190.09
E/P
0.0353 0.0372 0.0383 0.0424 0.0551 0.0489 0.0304 0.0311 0.051 0.051 0.03 0.0433 -1.53
EV/EBIT
16.29 22.57 22.82 21.6 25.43 15.38 15.38 15.38 20.12 -7.59
EV/EBITDA
11.84 11.43 11.67 11.54 8.89 8.52 9.76 9.38 6.09 6.09 19.02 8.53 -7.29
EV/S
4.14 4.03 4.37 3.13 2.99 3.37 3.02 2.02 2.02 2.02 7.12 2.68 -7.54
EV/FCF
63.12 47.99 1929.81 27.4 -54.17 52.97 46.91 40.03 40.03 40.03 32.59 25.15 -194.13
Debt/EBITDA
2.88 2.92 3.36 3.78 3.55 3.98 4.26 3.1 3.1 3.1 1.87 3.60 -2.67
Netdebt/Ebitda
2.77 2.83 3.27 3.62 3.43 3.83 4.12 3.1 3.1 3.1 1.85 3.52 -2.00
Debt/Ratio
0.4657 0.4295 0.4891 0.4705 0.4368 0.4652 0.4891 0.5132 0.5132 0.5132 0.43 0.4835 3.28
Debt/Equity
1.67 1.38 1.76 1.69 1.39 1.52 1.7 1.91 2.45 2.45 3.32 1.79 12.00
Debt/Net Income
9.42 8.88 10.64 16.89 12.67 15.57 32.65 20.81 20.81 20.81 3.60 20.50 10.43
PEG
165.18 165.18 165.18 0.00
Бета
0.5168 -1.87 -0.5769 -0.5769 -0.20 -0.6434 -203.74
Индекс Альтмана
3.25 3.07 2.84 2.05 2.03 1.92 1.69 1.67 1.72 1.72 6.59 1.81 -3.26


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.992 1.07 1.08 1.14 1.15 0.93 1.05 1.32 1.51 1.07 1.19 5.60
Дивиденд
0.7597 0.7999 0.9183 0.8952 1.02 1.04 1.1 1.13 0.2782 1.13 0.9136 -22.88
Див доход, ао, %
2.18 2.23 2.52 4.09 4.62 5.39 6.1 7.33 7.77 7.02 1.61 6.24 10.96
Дивиденды / прибыль, %
87.49 74.11 71.31 65.81 77.05 63.14 73.56 156.36 109.37 109.37 59.46 95.90 7.26
Dividend Coverage Ratio
1.29 1.29 1.29 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
108500 106400 -0.97