XNYSEIX
Market cap30bUSD
Dec 26, Last price
80.01USD
1D
-0.31%
1Q
-7.83%
Jan 2017
11.14%
Name
Edison International
Chart & Performance
Profile
Edison International, through its subsidiaries, generates and distributes electric power. It delivers electricity to 15 million residential, commercial, industrial, public authorities, agricultural, and other customers across Southern, Central, and Coastal California. The company also provides energy solutions to commercial and industrial users. Its transmission facilities consist of lines ranging from 55 kV to 500 kV and substations; and distribution system consists of approximately 39,000 circuit-miles of overhead lines, approximately 31,000 circuit-miles of underground lines, and 800 substations. The company was founded in 1886 and is headquartered in Rosemead, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 16,338,000 -5.12% | 17,220,000 15.53% | 14,905,000 9.77% | |||||||
Cost of revenue | 10,504,000 | 12,970,000 | 10,987,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,834,000 | 4,250,000 | 3,918,000 | |||||||
NOPBT Margin | 35.71% | 24.68% | 26.29% | |||||||
Operating Taxes | 108,000 | (162,000) | (136,000) | |||||||
Tax Rate | 1.85% | |||||||||
NOPAT | 5,726,000 | 4,412,000 | 4,054,000 | |||||||
Net income | 1,197,000 45.27% | 824,000 -10.92% | 925,000 6.20% | |||||||
Dividends | (1,220,000) | (1,149,000) | (1,023,000) | |||||||
Dividend yield | 4.43% | 4.72% | 3.94% | |||||||
Proceeds from repurchase of equity | 253,000 | 13,000 | 2,009,000 | |||||||
BB yield | -0.92% | -0.05% | -7.75% | |||||||
Debt | ||||||||||
Debt current | 3,894,000 | 5,135,000 | 4,013,000 | |||||||
Long-term debt | 32,638,000 | 29,403,000 | 27,452,000 | |||||||
Deferred revenue | 15,354,000 | |||||||||
Other long-term liabilities | 17,127,000 | 16,062,000 | 1,733,000 | |||||||
Net debt | 31,459,000 | 29,621,000 | 26,154,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,401,000 | 3,216,000 | 11,000 | |||||||
CAPEX | (5,448,000) | (5,778,000) | (5,505,000) | |||||||
Cash from investing activities | (5,233,000) | (5,574,000) | (5,151,000) | |||||||
Cash from financing activities | 1,447,000 | 2,881,000 | 5,445,000 | |||||||
FCF | 2,283,000 | 1,667,000 | (1,753,000) | |||||||
Balance | ||||||||||
Cash | 345,000 | 914,000 | 390,000 | |||||||
Long term investments | 4,728,000 | 4,003,000 | 4,921,000 | |||||||
Excess cash | 4,256,100 | 4,056,000 | 4,565,750 | |||||||
Stockholders' equity | 17,944,000 | 17,522,000 | 17,789,000 | |||||||
Invested Capital | 66,125,900 | 62,624,000 | 59,843,250 | |||||||
ROIC | 8.89% | 7.21% | 7.18% | |||||||
ROCE | 7.57% | 5.84% | 5.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 385,000 | 383,000 | 380,000 | |||||||
Price | 71.49 12.37% | 63.62 -6.78% | 68.25 8.64% | |||||||
Market cap | 27,523,650 12.96% | 24,366,460 -6.05% | 25,935,000 10.39% | |||||||
EV | 63,098,650 | 57,866,460 | 55,967,000 | |||||||
EBITDA | 8,555,000 | 6,883,000 | 6,206,000 | |||||||
EV/EBITDA | 7.38 | 8.41 | 9.02 | |||||||
Interest | 1,612,000 | 1,169,000 | 925,000 | |||||||
Interest/NOPBT | 27.63% | 27.51% | 23.61% |