Edison International Website

Edison International

NYSE-EIX

Basic

  • Market Cap

    $29.26B

  • EV

    $69.01B

  • Shares Out

    384.75M

  • Revenue

    $16.82B

  • Employees

    13,003

Margins

  • Gross

    59.33%

  • EBITDA

    37.68%

  • Operating

    23.14%

  • Pre-Tax

    5.65%

  • Net

    5.71%

  • FCF

    -8.18%

Returns (5Yr Avg)

  • ROA

    1.12%

  • ROTA

    4.87%

  • ROE

    4.87%

  • ROCE

    4.85%

  • ROIC

    3.8%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $79.31

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $465M

  • Net Debt

    $37.04B

  • Debt/Equity

    2.1

  • EBIT/Interest

    1.93

Growth (CAGR)

  • Rev 3Yr

    6.12%

  • Rev 5Yr

    5.43%

  • Rev 10Yr

    2.73%

  • Dil EPS 3Yr

    5.02%

  • Dil EPS 5Yr

    26.88%

  • Dil EPS 10Yr

    -5.55%

  • Rev Fwd 2Yr

    4.86%

  • EBITDA Fwd 2Yr

    8.96%

  • EPS Fwd 2Yr

    8.43%

  • EPS LT Growth Est

    7.4%

Dividends

  • Yield

    —

  • Payout

    119.58%

  • DPS

    $2.99

  • DPS Growth 3Yr

    4.46%

  • DPS Growth 5Yr

    4.15%

  • DPS Growth 10Yr

    7.87%

  • DPS Growth Fwd 2Yr

    4.34%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

12,347

13,578

14,905

17,220

16,338

16,822

Total Revenues % Chg.

-2.4%

10%

9.8%

15.5%

-5.1%

-2%

Cost of Goods Sold, Total

5,606

6,465

6,196

7,806

6,788

6,842

Gross Profit

6,741

7,113

8,709

9,414

9,550

9,980

Selling General & Admin Expenses, Total

—

—

2,184

1,976

2,868

3,159

2,738

2,738

Depreciation & Amortization

1,730

1,967

2,218

2,561

2,635

2,757

Other Operating Expenses

558

438

455

503

572

592

Other Operating Expenses, Total

4,472

4,381

5,541

6,223

5,945

6,087

Operating Income

2,269

2,732

3,168

3,191

3,605

3,893

Interest Expense, Total

-962

-1,034

-1,091

-1,381

-1,822

-2,016

Interest And Investment Income

37

20

—

—

—

—

Net Interest Expenses

-925

-1,014

-1,091

-1,381

-1,822

-2,016

Other Non Operating Income (Expenses)

89

131

116

214

402

441

EBT, Excl. Unusual Items

1,433

1,849

2,193

2,024

2,185

2,318

Impairment of Goodwill

—

—

—

—

-25

—

—

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

5

133

—

—

—

—

Asset Writedown

—

116

-79

-47

—

—

Other Unusual Items

—

—

—

—

-407

-1,664

-1,491

-1,527

-880

-1,367

EBT, Incl. Unusual Items

1,006

434

623

450

1,305

951

Income Tax Expense

-278

-305

-136

-162

108

-10

Earnings From Continuing Operations

1,284

739

759

612

1,197

961

Earnings Of Discontinued Operations

—

—

—

—

—

—

—

Minority Interest

—

—

—

—

—

—

Net Income

1,284

739

759

612

1,197

961

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

—

—

—

Net Income to Common Incl Extra Items

1,284

739

759

612

1,197

961

Net Income to Common Excl. Extra Items

1,284

739

759

612

1,197

961

Total Shares Outstanding

362

378.9

380.4

382.2

383.9

386.1

Weighted Avg. Shares Outstanding

340

373

380

381

383

384

Weighted Avg. Shares Outstanding Dil

341

374

380

383

385

386

EPS

3.8

2

2

1.6

3.1

2.5

EPS Diluted

3.8

2

2

1.6

3.1

2.5

EBITDA

3,882

4,543

5,145

5,480

5,968

6,339

Effective Tax Rate

-27.6%

-70.3%

-21.8%

-36%

8.3%

-1.1%