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	Feb '26 Feb 25, 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 Capitalization	147,570	127,207	191,176	133,057	128,437	144,467
Market Cap Growth	25.44%	-33.46%	43.68%	3.60%	-11.10%	16.99%
Enterprise Value	371,126	363,461	441,590	318,419	316,149	318,884
PE Ratio	6.01	5.18	24.07	22.91	39.70	34.16
PS Ratio	1.39	1.20	1.76	1.68	1.41	1.74
PB Ratio	1.39	1.20	1.74	1.53	1.39	1.46
P/OCF Ratio	4.62	3.98	6.17	8.06	7.55	2357.16
EV/Sales Ratio	3.74	3.42	4.06	4.02	3.47	3.84
EV/EBITDA Ratio	7.14	8.00	11.29	11.15	10.91	11.12
EV/EBIT Ratio	13.22	12.06	18.44	18.19	18.72	18.05
EV/FCF Ratio	-94.24	-	-	-	-	-
Debt / Equity Ratio	2.16	2.16	2.13	1.97	1.89	1.66
Debt / EBITDA Ratio	4.10	4.10	4.60	4.05	3.77	3.63
Net Debt / Equity Ratio	2.15	2.15	2.12	1.95	1.84	1.64
Net Debt / EBITDA Ratio	5.02	5.02	5.94	5.94	5.87	5.66
Net Debt / FCF Ratio	-57.89	-57.89	-54.21	-17.08	-12.56	-5.30
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
Asset Turnover	0.22	0.22	0.21	0.20	0.23	0.21
Return on Equity (ROE)	24.10%	24.10%	7.20%	6.75%	3.47%	4.50%
Return on Assets (ROA)	3.81%	3.81%	2.89%	2.82%	2.61%	2.75%
Return on Capital Employed (ROCE)	6.60%	6.60%	5.00%	4.90%	4.70%	4.80%
Earnings Yield	16.64%	19.31%	4.15%	4.37%	2.52%	2.93%
FCF Yield	-2.67%	-3.10%	-2.24%	-7.46%	-10.54%	-21.19%
Dividend Yield	3.23%	11.26%	8.87%	9.14%	10.08%	9.07%
Payout Ratio	9.71%	30.90%	100.16%	101.92%	187.75%	134.78%
Buyback Yield / Dilution	0.52%	0.52%	-0.78%	-0.52%	-0.79%	-1.60%
Total Shareholder Return	3.74%	11.77%	8.09%	8.62%	9.29%	7.47%

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