Edison International
EIX
Delayed Nyse - 02/21 10:01:52 pm
59.09USD
-2.02%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 20162017
Sales11 86912 365
EBITDA4 1904 473
Operating profit (EBIT)2 0922 320
Pre-Tax Profit (EBT)--
Net income1 3111 408
EPS ( $ )3,974,30
Dividend per Share ( $ )1,982,19
Yield2,75%3,70%
Announcement Date02/21/2017
09:01pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 20162017
Debt12 36714 897
Finance--
Operating income (EBITDA)4 1904 473
Leverage
(Debt/EBITDA)
2,95x3,33x
Capital Expenditure3 7343 830
Book Value Per Share (BVPS)36,8 $39,6 $
Cash Flow per Share9,87 $11,6 $
Announcement Date02/21/2017
09:01pm
-
Balance Sheet Analysis
Financial Ratios
Size 2017e 2018e
Capitalization 19 252 M$ -
Entreprise Value (EV) 34 149 M$ 35 642 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,8x 13,8x
Capitalization / Revenue 1,56x 1,52x
EV / Revenue 2,76x 2,82x
EV / EBITDA 7,63x 7,52x
Yield (DPS / Price) 3,70% 4,09%
Price to book (Price / BVPS) 1,49x 1,42x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 18,8% 19,9%
operating Leverage (Delta EBIT / Delta Sales) 2,61x 3,58x
Net Margin (Net Profit / Revenue) 11,4% 11,1%
ROA (Net Profit / Asset) 3,16% 3,14%
ROE (Net Profit / Equities) 11,3% 10,6%
Rate of Dividend 50,9% 56,6%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   31,0% 36,8%
Cash Flow / Sales 30,7% 29,2%
Capital Intensity (Assets / Sales) 3,61x 3,53x
Financial Leverage (Net Debt / EBITDA) 3,33x 3,46x
Price Earning Ratio
BNA & Dividende