Edison International

EIX
Delayed Nyse - 12/13 10:01:10 pm
72.69USD
+1.74%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2018 2019 (e)
Sales 12 657 13 060
EBITDA 3 897 4 484
Operating profit (EBIT) 2 026 2 572
Pre-Tax Profit (EBT) -1 089 1 882
Net income -423 1 492
P/E ratio - 15,9x
EPS ( $ ) -1,30 4,57
Dividend per Share ( $ ) 2,43 2,46
Yield - 3,38%
Reference price ( $ ) - 72,690
Announcement Date 02/28/2019
09:06pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2018 2019 (e)
Debt 15 287 18 361
Finance - -
Operating income (EBITDA) 3 897 4 484
Leverage
(Debt/EBITDA)
3,92x 4,10x
Capital Expenditure 4 509 4 785
Free Cash Flow (FCF) -1 332 -3 647
Book Value Per Share (BVPS) ( $ ) 32,1 37,5
Cash Flow per Share ( $ ) 9,75 9,22
Announcement Date 02/28/2019
09:06pm
-
Balance Sheet Analysis
Financial Ratios
Size 2019e 2020e
Capitalization 26 067 M $ -
Entreprise Value (EV) 44 428 M $ 46 101 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 15,9x 16,5x
Capitalization / Revenue 2,00x 1,91x
EV / Revenue 3,40x 3,26x
EV / EBITDA 9,91x 8,71x
Yield (DPS / Price) 3,38% 3,48%
Price to book (Price / BVPS) 1,94x 1,75x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 19,7% 22,0%
Operating Leverage (Delta EBIT / Delta Sales) 8,47x 3,80x
Net Margin (Net Profit / Revenue) 11,4% 11,8%
ROA (Net Profit / Asset) 2,66% 2,37%
ROE (Net Profit / Equities) 12,8% 11,1%
Rate of Dividend 53,7% 57,4%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   36,6% 35,6%
Cash Flow / Sales 25,3% 24,4%
Capital Intensity (Assets / Sales) 4,30x 4,97x
Financial Leverage (Net Debt / EBITDA) 4,10x 3,93x
Price Earning Ratio
BNA & Dividende