Stock EIX EDISON INTERNATIONAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Edison International

Equities

EIX

US2810201077

Electric Utilities

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
70.14 USD -1.39% Intraday chart for Edison International +0.30% -1.89%
Apr. 23 JPMorgan Adjusts Edison International's Price Target to $76 From $75, Keeps Neutral Rating MT
Apr. 22 Barclays Adjusts Price Target on Edison International to $72 From $70 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 27,042 23,778 25,929 24,295 27,421 26,981 - -
Enterprise Value (EV) 1 45,867 46,750 53,140 55,035 61,166 63,550 65,427 68,159
P/E ratio 19.9 x 31.7 x 34.1 x 39.8 x 22.9 x 14.4 x 12.6 x 11.8 x
Yield 3.28% 4.1% 3.94% 4.46% - 4.45% 4.66% 4.91%
Capitalization / Revenue 2.19 x 1.75 x 1.74 x 1.41 x 1.68 x 1.54 x 1.48 x 1.41 x
EV / Revenue 3.71 x 3.44 x 3.57 x 3.2 x 3.74 x 3.64 x 3.58 x 3.57 x
EV / EBITDA 11.2 x 10.2 x 10.1 x 9.79 x 9.83 x 9.4 x 8.82 x 8.4 x
EV / FCF -8.85 x -11.1 x -9.67 x -21.5 x -29.9 x -90.3 x 97.4 x -1,585 x
FCF Yield -11.3% -9.03% -10.3% -4.66% -3.35% -1.11% 1.03% -0.06%
Price to Book 2.05 x 1.69 x 1.63 x 1.56 x 1.77 x 1.75 x 1.64 x 1.54 x
Nbr of stocks (in thousands) 358,601 378,514 379,908 381,875 383,569 384,680 - -
Reference price 2 75.41 62.82 68.25 63.62 71.49 70.14 70.14 70.14
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,347 13,578 14,905 17,220 16,338 17,465 18,281 19,104
EBITDA 1 4,091 4,599 5,255 5,620 6,224 6,763 7,417 8,109
EBIT 1 2,366 2,632 3,037 3,059 3,503 3,811 4,261 4,601
Operating Margin 19.16% 19.38% 20.38% 17.76% 21.44% 21.82% 23.31% 24.08%
Earnings before Tax (EBT) 1 1,127 566 789 662 1,515 2,465 2,878 3,100
Net income 1 1,284 739 759 612 1,197 1,863 2,130 2,323
Net margin 10.4% 5.44% 5.09% 3.55% 7.33% 10.67% 11.65% 12.16%
EPS 2 3.780 1.980 2.000 1.600 3.120 4.862 5.549 5.951
Free Cash Flow 1 -5,184 -4,221 -5,494 -2,562 -2,047 -703.8 671.5 -43
FCF margin -41.99% -31.09% -36.86% -14.88% -12.53% -4.03% 3.67% -0.23%
FCF Conversion (EBITDA) - - - - - - 9.05% -
FCF Conversion (Net income) - - - - - - 31.53% -
Dividend per Share 2 2.475 2.575 2.688 2.838 - 3.118 3.270 3.444
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 5,299 3,331 3,968 4,008 5,228 4,016 3,966 3,964 4,702 3,706 4,155 4,153 4,861 3,807 -
EBITDA 518 1,238 1,291 1,257 1,700 1,340 1,426 1,424 1,677 1,633 - - - - -
EBIT 1 -128 677 708 656 939 756 770 774 1,012 946 926.1 909.7 1,129 936.9 -
Operating Margin -2.42% 20.32% 17.84% 16.37% 17.96% 18.82% 19.42% 19.53% 21.52% 25.53% 22.29% 21.9% 23.23% 24.61% -
Earnings before Tax (EBT) 1 -326 432 81 299 -261 543 378 460 189 488 542.6 511 730.8 572.4 -
Net income 1 -341 523 84 241 -128 415 310 354 155 378 410.8 387.2 537.1 422.6 -
Net margin -6.44% 15.7% 2.12% 6.01% -2.45% 10.33% 7.82% 8.93% 3.3% 10.2% 9.89% 9.32% 11.05% 11.1% -
EPS 2 -0.9000 1.370 0.2200 0.6300 -0.3300 1.090 0.8100 0.9200 0.4000 0.9900 1.120 1.053 1.624 1.279 -
Dividend per Share 2 0.6625 0.7000 0.7000 0.7000 0.7000 0.7375 0.7375 0.7375 - - 0.7684 0.7684 0.7684 0.7651 0.7750
Announcement Date 11/2/21 2/24/22 5/3/22 7/28/22 11/1/22 2/23/23 5/2/23 7/27/23 11/1/23 2/22/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 18,825 22,972 27,211 30,740 33,745 36,569 38,445 41,178
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.602 x 4.995 x 5.178 x 5.47 x 5.422 x 5.407 x 5.184 x 5.078 x
Free Cash Flow 1 -5,184 -4,221 -5,494 -2,562 -2,047 -704 672 -43
ROE (net income / shareholders' equity) 13.4% 12.3% 11.6% 11.1% 11.7% 13.4% 14.4% 14.5%
ROA (Net income/ Total Assets) 2.63% 2.52% 2.42% 2.28% 2.28% 2.29% 2.55% 2.55%
Assets 1 48,742 29,314 31,414 26,854 52,406 81,543 83,692 91,179
Book Value Per Share 2 36.80 37.10 41.80 40.90 40.40 40.10 42.80 45.40
Cash Flow per Share -0.9000 3.380 0.0300 8.330 8.830 - - -
Capex 1 4,877 5,484 5,505 5,778 5,448 5,823 7,061 7,415
Capex / Sales 39.5% 40.39% 36.93% 33.55% 33.35% 33.34% 38.63% 38.81%
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Edison International

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
70.14 USD
Average target price
75.33 USD
Spread / Average Target
+7.41%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
EDISON INTERNATIONAL Stock Edison International
-1.89% 26.98B
NEXTERA ENERGY Stock NextEra Energy
+8.64% 136B
SOUTHERN COMPANY Stock Southern Company
+4.41% 80.06B
IBERDROLA, S.A. Stock Iberdrola, S.A.
-2.19% 77.98B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+0.69% 75.38B
ENEL S.P.A. Stock Enel S.p.A.
-8.92% 66.47B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+61.15% 59.36B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+4.97% 44.9B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+7.34% 42.26B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 41.94B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. EIX Stock
  4. Financials Edison International