Edison International Website

Edison International

NYSE-EIX

Basic

  • Market Cap

    $28.17B

  • EV

    $67.93B

  • Shares Out

    384.75M

  • Revenue

    $16.45B

  • Employees

    13,003

Margins

  • Gross

    59.2%

  • EBITDA

    37.22%

  • Operating

    22.67%

  • Pre-Tax

    5.22%

  • Net

    5.33%

  • FCF

    -5.28%

Returns (5Yr Avg)

  • ROA

    1.04%

  • ROTA

    4.51%

  • ROE

    4.51%

  • ROCE

    4.83%

  • ROIC

    3.61%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $79.19

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $992M

  • Net Debt

    $35.66B

  • Debt/Equity

    2.08

  • EBIT/Interest

    1.95

Growth (CAGR)

  • Rev 3Yr

    6.16%

  • Rev 5Yr

    4.95%

  • Rev 10Yr

    2.48%

  • Dil EPS 3Yr

    1.69%

  • Dil EPS 5Yr

    15.3%

  • Dil EPS 10Yr

    -0.99%

  • Rev Fwd 2Yr

    4.83%

  • EBITDA Fwd 2Yr

    8.86%

  • EPS Fwd 2Yr

    8.5%

  • EPS LT Growth Est

    7.4%

Dividends

  • Yield

  • Payout

    132.87%

  • DPS

    $3.04

  • DPS Growth 3Yr

    5.29%

  • DPS Growth 5Yr

    4.5%

  • DPS Growth 10Yr

    8.16%

  • 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)

Total Revenues

12,347

13,578

14,905

17,220

16,338

16,450

Total Revenues % Chg.

-2.4%

10%

9.8%

15.5%

-5.1%

-4.5%

Cost of Goods Sold, Total

5,606

6,465

6,196

7,806

6,788

6,711

Gross Profit

6,741

7,113

8,709

9,414

9,550

9,739

Selling General & Admin Expenses, Total

2,184

1,976

2,868

3,159

2,738

2,742

Depreciation & Amortization

1,730

1,967

2,218

2,561

2,635

2,681

Other Operating Expenses

558

438

455

503

572

587

Other Operating Expenses, Total

4,472

4,381

5,541

6,223

5,945

6,010

Operating Income

2,269

2,732

3,168

3,191

3,605

3,729

Interest Expense, Total

-962

-1,034

-1,091

-1,381

-1,822

-1,913

Interest And Investment Income

37

20

5

Net Interest Expenses

-925

-1,014

-1,091

-1,381

-1,822

-1,908

Other Non Operating Income (Expenses)

89

131

116

214

402

417

EBT, Excl. Unusual Items

1,433

1,849

2,193

2,024

2,185

2,238

Impairment of Goodwill

-25

Gain (Loss) On Sale Of Investments

3

Gain (Loss) On Sale Of Assets

5

133

Asset Writedown

116

-79

-47

Other Unusual Items

-407

-1,664

-1,491

-1,527

-880

-1,383

EBT, Incl. Unusual Items

1,006

434

623

450

1,305

858

Income Tax Expense

-278

-305

-136

-162

108

-18

Earnings From Continuing Operations

1,284

739

759

612

1,197

876

Earnings Of Discontinued Operations

Minority Interest

Net Income

1,284

739

759

612

1,197

876

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

1,284

739

759

612

1,197

876

Net Income to Common Excl. Extra Items

1,284

739

759

612

1,197

876

Total Shares Outstanding

362

378.9

380.4

382.2

383.9

384.7

Weighted Avg. Shares Outstanding

340

373

380

381

383

383.5

Weighted Avg. Shares Outstanding Dil

341

374

380

383

385

385.3

EPS

3.8

2

2

1.6

3.1

2.3

EPS Diluted

3.8

2

2

1.6

3.1

2.3

EBITDA

3,882

4,543

5,145

5,480

5,968

6,123

Effective Tax Rate

-27.6%

-70.3%

-21.8%

-36%

8.3%

-2.1%