| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | 1 | — | — | — | 2 | 1 | 1 | — | — | 1 | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 3.51 |
—
—
—
|
| 2025 | 3.31 |
—
—
—
—
|
| 2024 | 2.34 |
—
—
—
|
| 2023 | 2.99 |
—
—
—
—
|
| 2022 | 2.84 |
—
—
—
—
|
| 2021 | 2.69 |
—
—
—
—
|
| 2020 | 2.58 |
—
—
—
—
|
| 2019 | 2.48 |
—
—
—
—
|
| 2018 | 2.43 |
—
—
—
—
|
| 2017 | 2.23 |
—
—
—
—
|
| 2016 | 1.98 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 345.00 | 193.00 | 158.00 | 242.00 |
| Receivables | 2,016.00 | 2,169.00 | 1,463.00 | 1,819.00 |
| Inventory | 527.00 | 538.00 | 535.00 | 567.00 |
| Other | 3,811.00 | 4,152.00 | 5,411.00 | 4,605.00 |
| 6,811.00 | 7,155.00 | 7,686.00 | 7,345.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 1,983.00 | 2,000.00 | 2,344.00 | 2,159.00 |
| ST’ Debt | 3,774.00 | 3,047.00 | 4,318.00 | 5,318.00 |
| Other | 2,331.00 | 2,846.00 | 3,281.00 | 2,936.00 |
| 8,598.00 | 8,439.00 | 10,536.00 | 11,092.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 4,103.00 | 4,357.00 | — | — |
—
|
| ’25 | 3,811.00 | 4,543.00 | 5,750.00 | 5,213.00 |
19,317.00
|
| ’24 | 4,078.00 | 4,336.00 | 5,201.00 | 3,984.00 |
17,599.00
|
| ’23 | 3,966.00 | 3,964.00 | 4,702.00 | 3,706.00 |
16,338.00
|
| ’22 | 3,968.00 | 4,008.00 | 5,228.00 | 4,016.00 |
17,220.00
|
| ’21 | 2,960.00 | 3,315.00 | 5,299.00 | 3,331.00 |
14,905.00
|
| ’20 | 2,790.00 | 2,987.00 | 4,644.00 | 3,157.00 |
13,578.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1,427.00 | 1,270.00 | — | — |
—
|
| ’25 | 1,224.00 | 882.00 | 2,122.00 | 1,572.00 |
5,800.00
|
| ’24 | 1,043.00 | 329.00 | 2,472.00 | 1,170.00 |
5,014.00
|
| ’23 | (90.00) | 802.00 | 1,834.00 | 855.00 |
3,401.00
|
| ’22 | 792.00 | 446.00 | 874.00 | 1,104.00 |
3,216.00
|
| ’21 | 72.00 | (1,446.00) | 958.00 | 427.00 |
11.00
|
| ’20 | 315.00 | 310.00 | 446.00 | 192.00 |
1,263.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (112.00) | (576.00) | — | — |
—
|
| ’25 | (184.00) | (830.00) | 618.00 | (319.00) |
(715.00)
|
| ’24 | (236.00) | (1,092.00) | 961.00 | (326.00) |
(693.00)
|
| ’23 | (1,414.00) | (585.00) | 554.00 | (602.00) |
(2,047.00)
|
| ’22 | (415.00) | (1,055.00) | (624.00) | (468.00) |
(2,562.00)
|
| ’21 | (1,286.00) | (2,681.00) | (397.00) | (1,130.00) |
(5,494.00)
|
| ’20 | (953.00) | (936.00) | (937.00) | (1,395.00) |
(4,221.00)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1.37 | 1.38 | — | — |
—
|
| ’25 | 3.72 | 0.89 | 2.16 | 4.79 |
11.55
|
| ’24 | (0.03) | 1.13 | 1.32 | 0.88 |
3.31
|
| ’23 | 0.81 | 0.92 | 0.40 | 0.99 |
3.11
|
| ’22 | 0.22 | 0.63 | (0.33) | 1.08 |
1.60
|
| ’21 | 0.68 | 0.84 | (0.90) | 1.37 |
2.00
|
| ’20 | 0.50 | 0.85 | (0.76) | 1.39 |
1.98
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 54.45 | 58.82 | 63.15 | 47.73 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 73.32 | 74.92 | 88.77 | 81.02 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13,388 | 14,375 | 14,013 | 13,725 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.29 | 1.14 | 1.26 | 1.41 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17,220.00 | 16,338.00 | 17,599.00 | 19,317.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 62.98% | 66.42% | 70.40% | 74.46% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 662.00 | 1,515.00 | 1,563.00 | 5,992.00 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.84% | 9.27% | 8.88% | 31.02% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 824.00 | 1,407.00 | 1,546.00 | 4,701.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,927.00 | 2,848.00 | 3,012.00 | 3,381.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 45.20 | 42.66 | 45.59 | 50.17 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | 1.61 | 3.12 | 3.33 | 11.58 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.44 | 8.88 | 12.99 | 15.06 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (15.17) | (14.22) | (14.78) | (16.92) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.72) | (5.34) | (1.80) | (1.86) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 45.99 | 46.85 | 45.96 | 50.02 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 381.00 | 383.00 | 386.00 | 385.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.93 | 23.19 | 24.05 | 5.18 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 1.42 | 1.70 | 1.75 | 1.20 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.58 | 1.70 | 1.91 | 1.23 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.21 | 3.76 | 3.82 | 3.28 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (21.56) | (30.02) | (96.98) | (88.58) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,216.00 | 3,401.00 | 5,014.00 | 5,800.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5,778.00) | (5,448.00) | (5,707.00) | (6,515.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,562.00) | (2,047.00) | (693.00) | (715.00) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3,277.00) | (1,787.00) | (1,284.00) | (2,850.00) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 31,654.00 | 34,090.00 | 36,581.00 | 40,388.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30,740.00 | 33,745.00 | 36,388.00 | 40,230.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17,522.00 | 17,944.00 | 17,740.00 | 19,259.00 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.80% | 1.50% | 1.53% | 4.97% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.92% | 3.18% | 3.38% | 7.45% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.90% | 7.52% | 7.93% | 25.58% | — | — | — |
ROE
|
Edison International (EIX) has demonstrated resilience in the utilities sector, with a steady revenue increase from $11.5 billion in 2015 to an estimated $16.3 billion in 2023, reflecting a robust 42% growth. Despite fluctuations in gross margin and earnings before taxes, the company has shown signs of recovery, with a projected net income of $2.15 billion by 2025 and an EPS forecast of $5.85 by 2026. However, the significant rise in total debt to $34.09 billion in 2023 poses potential risks, especially in a rising interest rate environment, although the company’s equity growth suggests a balanced approach to financing.
Market expectations for Edison International are optimistic, with a potential stock price upside of about 59% based on analyst targets. The decrease in the P/E ratio to a projected 9.24 by 2026 indicates that the stock may be undervalued, presenting an attractive opportunity for risk-averse investors. However, insider selling activity, totaling approximately $18.7 million, raises questions about executive confidence, though it may also reflect personal financial strategies.
Looking ahead, Edison International’s growth prospects are tied to investments in renewable energy and infrastructure, with revenue projected to reach $18.73 billion by 2026. While the company’s strategic focus on sustainability is promising, high debt levels and potential regulatory challenges necessitate careful monitoring. For conservative investors, the current valuation and potential upside offer an appealing opportunity, provided the associated risks are managed prudently.
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.