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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Cap	141,890	122,713	163,234	145,836	129,201	137,940
Market Cap Growth	16.13%	-24.82%	11.93%	12.88%	-6.33%	9.07%
Enterprise Value	372,150	343,325	371,599	338,526	304,230	304,579
PE Ratio	5.78	5.20	24.12	22.99	39.76	34.13
Forward PE	11.36	9.92	14.69	14.62	14.08	14.71
PEG Ratio	-	1.49	2.05	2.60	2.69	5.70
PS Ratio	1.33	1.20	1.75	1.68	1.41	1.74
PB Ratio	1.34	1.31	1.97	1.77	1.56	1.63
P/TBV Ratio	4.03	1.32	1.99	1.78	1.56	1.63
P/FCF Ratio	-	-32.30	-44.33	-13.41	-9.49	-4.73
P/OCF Ratio	4.44	3.98	6.13	8.07	7.56	2360.07
EV/Sales Ratio	3.65	3.34	3.97	3.90	3.33	3.85
EV/EBITDA Ratio	6.95	6.17	11.77	11.64	13.22	14.40
EV/EBIT Ratio	12.87	9.11	23.87	24.25	38.61	38.81
EV/FCF Ratio	-94.50	-90.37	-100.92	-31.12	-22.35	-10.43
Debt / Equity Ratio	2.05	2.05	2.01	1.81	1.71	1.57
Debt / EBITDA Ratio	3.97	3.97	6.36	6.45	7.64	7.42
Debt / FCF Ratio	-58.11	-58.11	-54.49	-17.25	-12.92	-5.38
Net Debt / Equity Ratio	2.36	2.36	2.41	2.26	2.06	1.83
Net Debt / EBITDA Ratio	3.95	3.95	6.32	6.39	7.43	7.32
Net Debt / FCF Ratio	-57.89	-57.89	-54.21	-17.08	-12.56	-5.30
Asset Turnover	0.22	0.22	0.21	0.20	0.23	0.21
Quick Ratio	0.27	0.27	0.38	0.36	0.31	0.30
Current Ratio	0.73	0.73	0.85	0.79	0.68	0.64
Return on Equity (ROE)	25.41%	25.41%	8.66%	7.93%	4.67%	5.48%
Return on Assets (ROA)	6.20%	6.20%	3.46%	3.05%	2.42%	2.40%
Return on Invested Capital (ROIC)	6.40%	6.40%	3.58%	3.17%	2.51%	2.48%
Return on Capital Employed (ROCE)	8.83%	8.83%	3.90%	3.73%	2.22%	2.36%
Earnings Yield	17.30%	19.24%	4.15%	4.35%	2.51%	2.93%
FCF Yield	-2.78%	-3.10%	-2.26%	-7.46%	-10.54%	-21.16%
Dividend Yield	3.36%	5.51%	3.89%	4.06%	4.33%	3.81%
Payout Ratio	30.90%	28.57%	93.30%	92.90%	171.57%	130.17%
Buyback Yield / Dilution	0.14%	0.14%	0.65%	0.00%	0.00%	-0.12%
Total Shareholder Return	3.50%	5.65%	4.54%	4.06%	4.33%	3.69%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Utilities template. Financial Sources.