Edison International Ratios and Metrics

Market cap in millions BRL. Fiscal year is January - December.

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 4, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	128,557	191,176	133,057	128,437	144,467	123,485
Market Cap Growth	-2.05%	43.68%	3.60%	-11.10%	16.99%	13.60%
Enterprise Value	352,437	441,590	318,419	316,149	318,884	251,544
PE Ratio	8.17	24.07	22.91	39.70	34.16	32.18
PS Ratio	1.33	1.76	1.68	1.41	1.74	1.75
PB Ratio	1.25	1.74	1.53	1.39	1.46	1.49
P/OCF Ratio	4.47	6.17	8.06	7.55	2357.16	18.83
EV/Sales Ratio	3.73	4.06	4.02	3.47	3.84	3.57
EV/EBITDA Ratio	8.01	11.17	10.99	10.91	11.12	10.66
EV/EBIT Ratio	15.02	18.44	18.19	18.72	18.05	17.73
EV/FCF Ratio	-91.59	-	-	-	-	-
Debt / Equity Ratio	2.04	2.13	1.97	1.89	1.66	1.51
Debt / EBITDA Ratio	4.68	4.56	4.01	3.77	3.63	3.65
Quick Ratio	0.40	0.38	0.36	0.31	0.30	0.24
Current Ratio	0.82	0.85	0.79	0.68	0.64	0.49
Asset Turnover	0.21	0.21	0.20	0.23	0.21	0.20
Return on Equity (ROE)	15.77%	7.20%	6.75%	3.47%	4.50%	4.70%
Return on Assets (ROA)	3.21%	2.89%	2.82%	2.61%	2.75%	2.55%
Return on Capital Employed (ROCE)	5.50%	5.00%	4.90%	4.70%	4.80%	4.60%
Earnings Yield	12.23%	4.15%	4.37%	2.52%	2.93%	3.11%
FCF Yield	-2.99%	-2.24%	-7.46%	-10.54%	-21.19%	-17.75%
Dividend Yield	3.67%	8.87%	9.14%	10.08%	9.08%	10.18%
Payout Ratio	45.54%	100.16%	101.92%	187.75%	134.78%	125.57%
Buyback Yield / Dilution	0.19%	-0.78%	-0.52%	-0.79%	-1.60%	-9.68%
Total Shareholder Return	3.87%	8.09%	8.62%	9.30%	7.47%	0.51%

Source: S&P Global Market Intelligence. Utility template. Financial Sources.