Edison International (EIX)

Basic

  • Market Cap

    $25.76B

  • EV

    $63.96B

  • Shares Out

    383.57M

  • Revenue

    $16.65B

  • Employees

    13,388

Margins

  • Gross

    59.08%

  • EBITDA

    35.06%

  • Operating

    20.96%

  • Pre-Tax

    8.1%

  • Net

    7.41%

  • FCF

    -11.49%

Returns (5Yr Avg)

  • ROA

    2.57%

  • ROE

    3.72%

  • ROCE

    4.65%

  • ROIC

    4.78%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $71.94

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $43.52

  • Earnings (Dil)

    $3.2

  • FCF

    -$4.97

  • Book Value

    $35.7

Growth (CAGR)

  • Rev 3Yr

    7.53%

  • Rev 5Yr

    5.29%

  • Rev 10Yr

    2.75%

  • Dil EPS 3Yr

    49.36%

  • Dil EPS 5Yr

    17.9%

  • Dil EPS 10Yr

    -2.77%

  • Rev Fwd 2Yr

    2.54%

  • EBITDA Fwd 2Yr

    10.52%

  • EPS Fwd 2Yr

    5.06%

  • EPS LT Growth Est

    5.63%

Dividends

  • Yield

    —

  • Payout

    91.44%

  • DPS

    $2.95

  • DPS Growth 3Yr

    4.98%

  • DPS Growth 5Yr

    4.04%

  • DPS Growth 10Yr

    8.13%

  • DPS Growth Fwd 2Yr

    4.36%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

12,657.0

12,347.0

13,578.0

14,905.0

17,220.0

16,648.0

Total Revenues % Chg.

2.7%

-2.4%

10.0%

9.8%

15.5%

0.7%

Cost of Goods Sold, Total

8,203.0

5,606.0

6,465.0

6,196.0

7,806.0

6,813.0

Gross Profit

4,454.0

6,741.0

7,113.0

8,709.0

9,414.0

9,835.0

Selling General & Admin Expenses, Total

-79.0

2,184.0

1,976.0

2,868.0

3,159.0

3,180.0

Depreciation & Amortization

1,871.0

1,730.0

1,967.0

2,218.0

2,561.0

2,610.0

Other Operating Expenses

395.0

558.0

438.0

465.0

501.0

555.0

Other Operating Expenses, Total

2,187.0

4,472.0

4,381.0

5,551.0

6,221.0

6,345.0

Operating Income

2,267.0

2,269.0

2,732.0

3,158.0

3,193.0

3,490.0

Interest Expense, Total

-855.0

-962.0

-1,034.0

-1,091.0

-1,381.0

-1,758.0

Interest And Investment Income

24.0

37.0

20.0

3.0

80.0

238.0

Net Interest Expenses

-831.0

-925.0

-1,014.0

-1,088.0

-1,301.0

-1,520.0

Other Non Operating Income (Expenses)

94.0

89.0

131.0

113.0

134.0

160.0

EBT, Excl. Unusual Items

1,530.0

1,433.0

1,849.0

2,183.0

2,026.0

2,130.0

Impairment of Goodwill

-19.0

-25.0

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

-5.0

Gain (Loss) On Sale Of Assets

7.0

5.0

133.0

2.0

5.0

5.0

Asset Writedown

-59.0

—

116.0

-71.0

-54.0

6.0

Other Unusual Items

-2,669.0

-407.0

-1,664.0

-1,491.0

-1,527.0

-788.0

EBT, Incl. Unusual Items

-1,210.0

1,006.0

434.0

623.0

450.0

1,348.0

Income Tax Expense

-739.0

-278.0

-305.0

-136.0

-162.0

114.0

Earnings From Continuing Operations

-471.0

1,284.0

739.0

759.0

612.0

1,234.0

Earnings Of Discontinued Operations

34.0

—

—

—

—

—

Minority Interest

14.0

—

—

—

—

—

Net Income

-423.0

1,284.0

739.0

759.0

612.0

1,234.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

-423.0

1,284.0

739.0

759.0

612.0

1,234.0

Net Income to Common Excl. Extra Items

-457.0

1,284.0

739.0

759.0

612.0

1,234.0

Total Shares Outstanding

325.8

362.0

378.9

380.4

382.2

383.6

Weighted Avg. Shares Outstanding

326.0

340.0

373.0

380.0

381.0

382.5

Weighted Avg. Shares Outstanding Dil

326.0

341.0

374.0

380.0

383.0

385.3

EPS

-1.3

3.8

2.0

2.0

1.6

3.2

EPS Diluted

-1.3

3.8

2.0

2.0

1.6

3.2

EBITDA

4,009.0

3,882.0

4,543.0

5,135.0

5,482.0

5,836.0