Edison International (NYSE: EIX)

Sector: Utilities Industry: Utilities - Regulated Electric CIK: 0000827052
Market Cap 23.33 Bn
P/B 2.00
P/E 41.28
P/S 1.89
ROIC (Qtr) 7.60
Div Yield % 4.35
Rev 1y % (Qtr) 10.56
Total Debt (Qtr) 39.44 Bn
Debt/Equity (Qtr) 2.30
Add ratio to table...

About

Edison International, often referred to as Edison, is a prominent player in the energy industry, with its stock symbol being EIX. The company's primary business activities encompass the generation, transmission, and distribution of electricity, as well as providing energy solutions to a diverse clientele, which includes commercial, industrial, and institutional customers. Edison International operates in the United States, specifically in southern California, through its subsidiaries, Southern California Edison (SCE) and Edison Energy. SCE is a...

Read more

Investment thesis

Bull case

  • Tangible assets of 90.49B provide robust 28.50x coverage of other current liabilities 3.17B, indicating strong asset backing.
  • Operating cash flow of 5.40B provides strong 10.30x coverage of inventory 524M, indicating efficient inventory management.
  • Retained earnings of 9.16B represent substantial 0.53x of equity 17.16B, indicating strong internal capital generation.
  • Tangible assets of 90.49B provide robust 9.61x coverage of current liabilities 9.42B, showing strong asset backing.
  • Tangible assets of 90.49B provide robust 23.81x coverage of receivables 3.80B, showing strong asset quality.

Bear case

  • Operating cash flow of 5.40B barely covers its investment activities of (5.93B), with a coverage ratio of -0.91, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 5.40B provides thin coverage of dividend payments of (1.26B) with a -4.29 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • High receivables of 3.80B relative to inventory of 524M (7.25 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Free cash flow of (722M) provides weak coverage of capital expenditures of 6.12B, with a -0.12 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 5.69B show weak coverage of depreciation charges of 3.19B, with a 1.79 ratio indicating high capital intensity and potential reinvestment needs.

Legal Entity Breakdown of Revenue (2024)

Peer comparison

Companies in the Utilities - Regulated Electric
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NEE Nextera Energy Inc 191.44 Bn 28.01 6.98 95.62 Bn
2 SO Southern Co 97.42 Bn 30.98 4.46 73.75 Bn
3 AEP American Electric Power Co Inc 64.38 Bn 33.83 4.24 0.00 Bn
4 DUK Duke Energy CORP 56.47 Bn 30.61 3.87 89.65 Bn
5 EXC Exelon Corp 48.53 Bn 17.53 2.00 50.08 Bn
6 ETR Entergy Corp /De/ 45.74 Bn 25.29 3.59 30.45 Bn
7 PEG Public Service Enterprise Group Inc 43.93 Bn 35.35 4.41 23.51 Bn
8 XEL Xcel Energy Inc 41.10 Bn 37.21 3.75 35.52 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.40 1.01
EV to Cash from Ops. EV/CFO 10.10 12.45
EV to Debt EV to Debt 0.92 171.92
EV to EBIT EV/EBIT 22.58 19.12
EV to EBITDA EV/EBITDA 10.18 15.67
EV to Free Cash Flow [EV/FCF] EV/FCF -147.11 -28.25
EV to Market Cap EV to Market Cap 1.56 1.84
EV to Revenue EV/Rev 2.95 4.72
Price to Book Value [P/B] P/B 2.00 2.60
Price to Earnings [P/E] P/E 41.28 18.53
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.82 1.94
Dividend Payout Ratio % Div Payout % (Qtr) 42.70 62.23
Dividend per Basic Share Div per Share (Qtr) 3.32 2.02
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -176.85 -218.37
Interest Coverage Int. cover (Qtr) 3.23 2.83
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -7.97 -68.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 82.00 73.92
Dividend Growth (1y) % Div 1y % (Qtr) 6.28 4.05
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 41.71 15.47
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 43.37 13.33
EBIT Growth (1y) % EBIT 1y % (Qtr) 60.00 15.81
EBT Growth (1y) % EBT 1y % (Qtr) 127.26 19.29
EPS Growth (1y) % EPS 1y % (Qtr) 123.98 21.26
FCF Growth (1y) % FCF 1y % (Qtr) 25.49 -35.52
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 13.53 11.97
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.20 0.22
Cash Payout Ratio Cash Payout (Qtr) 0.11 0.11
Cash Ratio Cash Ratio (Qtr) 0.04 0.98
Current Ratio Curr Ratio (Qtr) 0.82 2.72
Debt to Equity Ratio Debt/Equity (Qtr) 2.30 1.45
Interest Cover Ratio Int Coverage (Qtr) 3.23 2.83
Times Interest Earned Times Interest Earned (Qtr) 3.23 2.83
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 49.10 37.94
EBIT Margin % EBIT Margin % (Qtr) 31.45 316.94
EBT Margin % EBT Margin % (Qtr) 21.71 14.36
Gross Margin % Gross Margin % (Qtr) 45.30 41.20
Net Profit Margin % Net Margin % (Qtr) 16.30 12.57