| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | 1 | — | — | 1 | — | — | 1 | — | — | 1 |
| Sell | — | — | 1 | — | 1 | 1 | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 3.56 |
—
—
—
|
| 2025 | 3.40 |
—
—
—
—
|
| 2024 | 3.32 |
—
—
—
—
|
| 2023 | 3.24 |
—
—
—
—
|
| 2022 | 3.16 |
—
—
—
—
|
| 2021 | 3.10 |
—
—
—
—
|
| 2020 | 3.06 |
—
—
—
—
|
| 2019 | 2.96 |
—
—
—
—
|
| 2018 | 2.86 |
—
—
—
—
|
| 2017 | 2.76 |
—
—
—
—
|
| 2016 | 2.68 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 1,189.00 | 1,324.00 | 1,629.00 | 1,470.00 |
| Receivables | 2,863.00 | 2,877.00 | 2,826.00 | 2,799.00 |
| Inventory | 469.00 | 485.00 | 530.00 | 534.00 |
| Other | 1,546.00 | 1,533.00 | 1,384.00 | 1,547.00 |
| 6,537.00 | 6,664.00 | 6,750.00 | 6,790.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 1,775.00 | 1,676.00 | 1,947.00 | 1,772.00 |
| ST’ Debt | 250.00 | 500.00 | 750.00 | 250.00 |
| Other | 1,665.00 | 1,573.00 | 1,752.00 | 2,010.00 |
| 6,462.00 | 6,433.00 | 6,614.00 | 5,354.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 5,095.00 | 4,069.00 | — | — |
—
|
| ’25 | 4,798.00 | 3,595.00 | 4,530.00 | 3,995.00 |
16,918.00
|
| ’24 | 4,280.00 | 3,220.00 | 4,092.00 | 3,664.00 |
15,256.00
|
| ’23 | 4,403.00 | 2,944.00 | 3,872.00 | 3,444.00 |
14,663.00
|
| ’22 | 4,060.00 | 3,415.00 | 4,165.00 | 4,030.00 |
15,670.00
|
| ’21 | 3,677.00 | 2,971.00 | 3,613.00 | 3,415.00 |
13,676.00
|
| ’20 | 3,234.00 | 2,719.00 | 3,333.00 | 2,960.00 |
12,246.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 174.00 | 1,797.00 | — | — |
—
|
| ’25 | 837.00 | 1,979.00 | 504.00 | 1,480.00 |
4,800.00
|
| ’24 | 573.00 | 1,339.00 | 392.00 | 1,310.00 |
3,614.00
|
| ’23 | 92.00 | 1,072.00 | 17.00 | 975.00 |
2,156.00
|
| ’22 | 473.00 | 1,484.00 | 661.00 | 1,317.00 |
3,935.00
|
| ’21 | 289.00 | 1,104.00 | 319.00 | 1,021.00 |
2,733.00
|
| ’20 | 412.00 | 768.00 | 188.00 | 830.00 |
2,198.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (1,105.00) | 394.00 | — | — |
—
|
| ’25 | (425.00) | 569.00 | (619.00) | 30.00 |
(445.00)
|
| ’24 | (771.00) | 73.00 | (866.00) | (67.00) |
(1,631.00)
|
| ’23 | 2,735.00 | (77.00) | (1,077.00) | (4,306.00) |
(2,725.00)
|
| ’22 | (469.00) | 331.00 | (545.00) | 113.00 |
(570.00)
|
| ’21 | (806.00) | 22.00 | (118.00) | (12.00) |
(914.00)
|
| ’20 | (553.00) | (194.00) | (861.00) | (413.00) |
(2,021.00)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2.54 | 0.83 | — | — |
—
|
| ’25 | 2.25 | 0.68 | 1.90 | 0.82 |
5.64
|
| ’24 | 2.08 | 0.58 | 1.69 | 0.89 |
5.24
|
| ’23 | 4.05 | 0.65 | 1.52 | 0.96 |
7.21
|
| ’22 | 1.70 | 0.72 | 1.72 | 0.53 |
4.66
|
| ’21 | 1.22 | 0.48 | 1.52 | 0.63 |
3.85
|
| ’20 | 1.12 | 0.57 | 1.47 | 0.13 |
3.28
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 78.10 | 80.46 | 85.85 | 87.28 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 102.21 | 100.92 | 107.75 | 114.87 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14,319 | 14,592 | 15,097 | 15,407 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.09 | 1.00 | 1.01 | 1.10 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15,670.00 | 14,663.00 | 15,256.00 | 16,918.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 73.96% | 75.09% | 78.12% | 75.74% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,098.00 | 3,003.00 | 2,138.00 | 2,597.00 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.39% | 20.48% | 14.01% | 15.35% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,600.00 | 2,516.00 | 1,820.00 | 2,023.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,056.00 | 2,031.00 | 2,155.00 | 2,321.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 44.20 | 42.17 | 44.09 | 47.34 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 4.68 | 7.25 | 5.26 | 5.66 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.10 | 6.20 | 10.45 | 13.43 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (12.71) | (14.04) | (15.16) | (14.68) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.61) | (7.84) | (4.71) | (1.25) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 58.93 | 60.85 | 63.47 | 67.68 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 354.50 | 347.70 | 346.00 | 357.40 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 20.46 | 12.82 | 16.96 | 17.52 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.17 | 2.19 | 2.02 | 2.10 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.63 | 1.52 | 1.41 | 1.47 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.44 | 3.62 | 3.59 | 3.56 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (94.49) | (19.49) | (33.54) | (135.21) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,935.00 | 2,156.00 | 3,614.00 | 4,800.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4,505.00) | (4,881.00) | (5,245.00) | (5,245.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (570.00) | (2,725.00) | (1,631.00) | (445.00) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,636.00 | 75.00 | 231.00 | 136.00 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21,196.00 | 22,177.00 | 25,151.00 | 26,301.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19,914.00 | 20,988.00 | 23,827.00 | 24,672.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20,889.00 | 21,158.00 | 21,962.00 | 24,190.00 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.51% | 3.72% | 2.66% | 2.79% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.02% | 4.74% | 3.64% | 3.75% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.05% | 11.98% | 8.44% | 8.77% | — | — | — |
ROE
|
Consolidated Edison (ED), the powerhouse utility serving New York, has shown resilient growth amid storms like Hurricane Ida and New York’s aggressive clean energy push, with revenues climbing 26% from 2016 to $15.26 billion in 2024—accelerating to 24% post-2020 thanks to rate hikes, customer growth, and incentives. Efficiency shines through, with revenue per employee up 25% despite steady headcount, and analysts forecast 17% revenue growth through 2027 alongside 12% revenue-per-share gains, fueled by electrification, EVs, data centers, and mandates like 70% renewables by 2030.
Profitability surges impress: EPS jumped 55% in 2023 to $7.25 before settling at $5.26 in 2024, with gross margins at 78% and projected 8% EPS growth in 2025. Heavy capex ($5.25B in 2024) funds grid upgrades and renewables, supported by a fortress-like balance sheet—equity up 4% annually, attractive PB at 1.41x, and stable PS/PE ratios. Stock lows/highs rose 32-35% since 2016, with analyst high targets implying 13% upside and 10-15% annual returns potential.
ED’s transformation via the Inflation Reduction Act, offshore wind, and AI-driven demand positions it as an undervalued gem in utilities—insider buys signal confidence amid modest debt pressures. With 15-20% upside to peak targets, it’s a steady compounder for power-hungry times. Read the full analysis for the deep dive.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.