TU Dividend: Telus Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	20,447	20,139	20,005	18,292	16,838	15,341
營收年增率 (YoY)	2%	1%	9%	9%	10%	5%
營收成本	7,597	7,445	7,347	6,948	6,616	6,068
毛利	12,850	12,694	12,658	11,344	10,222	9,273
銷售、一般及管理費用	5,670	5,602	5,708	4,818	4,186	3,653
研發	--	--	--	--	--	--
營業費用	9,684	9,507	9,672	8,154	6,986	6,547
其他非營業收入 (費用)	-129	-60	-37	-28	-54	-50
稅前淨利	1,236	1,228	1,089	2,322	2,278	1,711
所得稅費用	429	290	222	604	580	451
淨利	1,179	993	841	1,615	1,655	1,207
淨利成長	28%	18%	-48%	-2%	37%	-31%
稀釋後流通股數	1,543	1,493	1,457	1,403	1,351	1,278
股數年變動 (YoY)	3%	2%	4%	4%	6%	6%
每股盈餘 (稀釋)	0.77	0.66	0.57	1.15	1.23	0.94
每股盈餘成長率	23%	15%	-50%	-7%	31%	-35%
自由現金流	980	523	867	499	-1,883	1,262
每股自由現金流	0.63	0.35	0.59	0.35	-1.39	0.98
毛利率	62.84%	63.03%	63.27%	62.01%	60.7%	60.44%
營業利益率	15.48%	15.82%	14.92%	17.43%	19.21%	17.76%
淨利率	5.76%	4.93%	4.2%	8.82%	9.82%	7.86%
自由現金流利潤率	4.79%	2.59%	4.33%	2.72%	-11.18%	8.22%
EBITDA	7,184	7,223	7,055	6,642	6,452	5,738
EBITDA 利潤率	35.13%	35.86%	35.26%	36.31%	38.31%	37.4%
EBITDA 中的折舊與攤銷	4,018	4,036	4,069	3,452	3,216	3,012
EBIT	3,166	3,187	2,986	3,190	3,236	2,726
EBIT 利潤率	15.48%	15.82%	14.92%	17.43%	19.21%	17.76%
有效稅率	34.7%	23.61%	20.38%	26.01%	25.46%	26.35%

Follow-Up Questions











