Saturday 17 October 2026 Export EIX’s income statement to Excel — free account

Edison International

EIX Utilities Utilities Regulated Electric

Edison International’s revenue for fiscal 2025 (year ended December 2025) was $19.3 billion, up 9.76% from fiscal 2024. In the quarter to June 2026, revenue fell 4.09%, EPS grew 56.2%, free cash flow grew 30.6% and total debt rose 10.5%, each against the same quarter a year earlier. Member of the S&P 500; dividend growth for ten consecutive years, operating cash flow growth for three.

55.93 0.28 +0.50%

Follow EIX

Alert me

Market cap: $21.4B
P/E: 5.7×
Fwd P/E: 12.2×
Dividend yield: 6.28%
F-score: 7/9
Altman Z: 0.76
Beneish M: −2.79
Dividend safety: 43/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios Filings 10-Q 10-K

Insider Decisions trades per month

Total sells 0.75

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	2	1	1	—	—	1	—	—	1

Insider Ownership 0.23%

Capital & Financial Ratios $m

Market Cap 21,410.00

Revenue 19,423.00

Net Income 3,942.00

Free Cash Flow (389.00)

Net Debt 42,161.00

Current Ratio 0.66

Debt/Equity 2.22

P/E ratio 5.75

Fwd P/E 12.20

P/S ratio 1.11

P/B ratio 1.13

Past 5Y EPS Growth 42.29%

This Y EPS Growth (6.39%)

Next Y EPS Growth 6.07%

Next Y revenue growth (1.32%)

Next 5Y EPS Growth 1.63%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 2.19%

10-year low 10-year high

P/S against its own 10 years 1.33%

10-year low 10-year high

P/B against its own 10 years 1.81%

10-year low 10-year high

EV/Sales against its own 10 years 45.45%

10-year low 10-year high

Dividends

Payout Ratio 0.36

Annual Dividend Rate 3.51

Annual Dividend Yield 6.28%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	3.51	0.88 0.88 0.88 0.88
2025	3.31	0.83 0.83 0.83 0.83
2024	2.34	0.78 0.78 0.78
2023	2.99	0.74 0.74 0.74 0.78
2022	2.84	0.70 0.70 0.70 0.74
2021	2.69	0.66 0.66 0.66 0.70
2020	2.58	0.64 0.64 0.64 0.66
2019	2.48	0.61 0.61 0.61 0.64
2018	2.43	0.61 0.61 0.61 0.61
2017	2.23	0.54 0.54 0.54 0.61
2016	1.98	0.48 0.48 0.48 0.54

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	345	193	158	242
Receivables	2,016	2,169	1,463	1,819
Inventory	527	538	535	567
Other	3,811	4,152	5,411	4,605
	6,811	7,155	7,686	7,345

	2023	2024	2025	Q'26
Payables	1,983	2,000	2,344	2,159
ST’ Debt	3,774	3,047	4,318	5,318
Other	2,331	2,846	3,281	2,936
	8,598	8,439	10,536	11,092

Compound Annual Growth %

	10y	5y	3y
Sales	5.30%	7.31%	3.90%
Cash Flow	2.55%	35.65%	21.72%
Earnings	15.89%	43.26%	93.86%
Book Value	3.70%	3.84%	3.20%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	4,103	4,357	—	—	—
’25	3,811	4,543	5,750	5,213	19,317
’24	4,078	4,336	5,201	3,984	17,599
’23	3,966	3,964	4,702	3,706	16,338
’22	3,968	4,008	5,228	4,016	17,220
’21	2,960	3,315	5,299	3,331	14,905
’20	2,790	2,987	4,644	3,157	13,578

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	1,427	1,270	—	—	—
’25	1,224	882	2,122	1,572	5,800
’24	1,043	329	2,472	1,170	5,014
’23	(90)	802	1,834	855	3,401
’22	792	446	874	1,104	3,216
’21	72	(1,446)	958	427	11
’20	315	310	446	192	1,263

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(112)	(576)	—	—	—
’25	(184)	(830)	618	(319)	(715)
’24	(236)	(1,092)	961	(326)	(693)
’23	(1,414)	(585)	554	(602)	(2,047)
’22	(415)	(1,055)	(624)	(468)	(2,562)
’21	(1,286)	(2,681)	(397)	(1,130)	(5,494)
’20	(953)	(936)	(937)	(1,395)	(4,221)

Fiscal quarters ending in the months shown.

EPS $

	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

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	57.97	62.67	45.50	53.40	43.63	53.92	54.45	58.82	63.15	47.73	Analyst estimates 2026–2028 Powerpack
	High	78.72	83.38	71.00	76.45	78.93	68.62	73.32	74.92	88.77	81.02
People
People	Employees	12,390	12,521	12,574	12,937	13,351	13,003	13,388	14,375	14,013	13,725
	Revenue/emp, $m	0.96	0.98	1.01	0.95	1.02	1.15	1.29	1.14	1.26	1.41
Income, $m
Income, $m	Revenue	11,869	12,320	12,657	12,347	13,578	14,905	17,220	16,338	17,599	19,317
	Gross margin, %	61.86	60.45	57.29	60.81	63.68	62.83	62.98	66.42	70.40	74.46
	EBT	1,590	949	(1,089)	1,127	566	789	662	1,515	1,563	5,992
	EBT margin, %	13.40	7.70	(8.60)	9.13	4.17	5.29	3.84	9.27	8.88	31.02
	Net income	1,425	668	(316)	1,405	871	925	824	1,407	1,546	4,701
	Depreciation	2,098	2,115	1,940	1,955	2,365	2,503	2,927	2,848	3,012	3,381
Per share, $
Per share, $	Revenue	36.41	37.79	38.83	36.31	36.40	39.22	45.20	42.66	45.59	50.17
	Earnings	4.02	1.73	(1.30)	3.78	1.98	2.00	1.61	3.12	3.33	11.58
	Cash flow	9.98	11.03	9.75	(0.90)	3.39	0.03	8.44	8.88	12.99	15.06
	Capex	(11.50)	(11.79)	(13.83)	(14.34)	(14.70)	(14.49)	(15.17)	(14.22)	(14.78)	(16.92)
	Free cash flow	(1.52)	(0.76)	(4.09)	(15.25)	(11.32)	(14.46)	(6.72)	(5.34)	(1.80)	(1.86)
	Book value	43.52	42.53	38.81	45.58	42.76	46.81	45.99	46.85	45.96	50.02
	Shares, m	326	326	326	340	373	380	381	383	386	385
Valuation, ×
Valuation, ×	P/E	17.85	36.56	0.00	19.79	31.73	34.13	39.93	23.19	24.05	5.18
	P/S	1.97	1.67	1.46	2.08	1.73	1.74	1.42	1.70	1.75	1.20
	P/B	1.65	1.49	1.46	1.65	1.47	1.64	1.58	1.70	1.91	1.23
	EV/Sales	3.01	2.76	2.67	3.60	3.42	3.57	3.21	3.76	3.82	3.28
	EV/FCF	(72.24)	(137.83)	(25.37)	(8.58)	(10.99)	(9.67)	(21.56)	(30.02)	(96.98)	(88.58)
Cash, $m
Cash, $m	Operating cash flow	3,254	3,597	3,177	(307)	1,263	11	3,216	3,401	5,014	5,800
	Capex	(3,749)	(3,844)	(4,509)	(4,877)	(5,484)	(5,505)	(5,778)	(5,448)	(5,707)	(6,515)
	Free cash flow	(495)	(247)	(1,332)	(5,184)	(4,221)	(5,494)	(2,562)	(2,047)	(693)	(715)
Balance, $m
Balance, $m	Working capital	(3,789)	(3,339)	(2,036)	(1,963)	(5,216)	(3,118)	(3,277)	(1,787)	(1,284)	(2,850)
	Total debt	12,463	14,516	15,431	18,893	23,059	27,601	31,654	34,090	36,581	40,388
	Net debt	12,367	13,425	15,287	18,825	22,972	27,211	30,740	33,745	36,388	40,230
	Shareholders’ equity	14,187	13,866	12,652	15,496	15,949	17,789	17,522	17,944	17,740	19,259
Returns, %
Returns, %	ROA	2.58	1.09	(0.77)	2.12	1.11	1.05	0.80	1.50	1.53	4.97
	ROIC	4.85	3.33	(1.23)	3.23	1.95	2.05	1.92	3.18	3.38	7.45
	ROE	9.51	4.03	(3.19)	9.12	4.70	4.78	3.90	7.52	7.93	25.58

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
DTE DTE Energy Company	$26.7B	20.5×	19.4×	−1.46% (below 0%: shrinking)	+22.73% (above 0%: growing)	−179.77% (below 0%: shrinking)	51.91%	13.59%	Compare
FE FirstEnergy Corporation	$26.4B	24.6×	16.8×	+8.82% (above 0%: growing)	+8.70% (above 0%: growing)	−143.84% (below 0%: shrinking)	64.30%	18.41%	Compare
CNP CenterPoint Energy, Inc.	$26.2B	23.9×	22.8×	+10.70% (above 0%: growing)	+23.33% (above 0%: growing)	−4.04% (below 0%: shrinking)	86.94%	24.81%	Compare
PPL PPL Corporation	$26.0B	20.7×	18.6×	+4.25% (above 0%: growing)	+24.00% (above 0%: growing)	−112.80% (below 0%: shrinking)	71.67%	22.50%	Compare
ES Eversource Energy	$24.9B	17.3×	15.4×	+2.29% (above 0%: growing)	−85.42% (below 0%: shrinking)	+398.93% (above 0%: growing)	67.64%	18.63%	Compare
EIX Edison International	$21.4B	5.7×	12.2×	−4.09% (below 0%: shrinking)	+56.18% (above 0%: growing)	+30.60% (above 0%: growing)	73.90%	25.06%
CMS CMS Energy Corporation	$21.0B	20.7×	18.6×	−0.49% (below 0%: shrinking)	−43.94% (below 0%: shrinking)	+26.60% (above 0%: growing)	63.09%	14.43%	Compare
EVRG Evergy Inc.	$18.8B	20.7×	19.6×	+4.39% (above 0%: growing)	+25.68% (above 0%: growing)	−101.48% (below 0%: shrinking)	70.18%	25.37%	Compare
LNT Alliant Energy Corporation	$17.4B	21.6×	21.2×	+1.04% (above 0%: growing)	−2.94% (below 0%: shrinking)	−106.25% (below 0%: shrinking)	82.60%	19.05%	Compare
Median of peers	$25.4B	20.7×	19.0×	+3.27%	+15.72%	−103.86%	68.91%	18.84%

All 40 Utilities Regulated Electric stocks →

Edison International (EIX) key facts

Strength: Edison International’s revenue for fiscal 2025 (year ended December 2025) was $19.3 billion, up 9.76% from fiscal 2024.
Edison International (EIX) is an Utilities Regulated Electric company in the Utilities sector, listed on the New York Stock Exchange.
As of October 16, 2026, EIX traded at $55.93, a market capitalization of $21.4 billion.
Edison International pays an annual dividend of $3.51 per share, a yield of 6.28%, with a payout ratio of 36.2%.
Return on equity was 25.6% and debt-to-equity 2.22.
Its Piotroski F-score is 7 out of 9 and its Altman Z-score is 0.76 (distress zone) for fiscal 2025.