Edison International vs Vistra
Edison International and Vistra are similar in size: $19.32bn and $17.74bn of revenue in their latest fiscal years. Edison International grew faster (9.8% against 3.0%). Edison International kept more of each dollar of sales as profit: a net margin of 23.1% against 5.3%. Edison International carries less debt relative to equity (229.8% against 369.7%).
| Latest fiscal year | Edison InternationalEIX, 2025 | VistraVST, 2025 |
|---|---|---|
| Revenue | $19.32bn | $17.74bn |
| Revenue growth | 9.8% | 3.0% |
| Net income | $4.46bn | $944m |
| Operating margin | 36.7% | 10.7% |
| Net margin | 23.1% | 5.3% |
| Return on equity | 26.9% | 17.7% |
| Free cash flow | −$715m | $1.32bn |
| Cash | $158m | $785m |
| Total debt | $40.39bn | $18.84bn |
| Debt to equity | 229.8% | 369.7% |
| Dividend per share | $3.36 | $0.90 |
| Dividend yield | 5.8% | 0.7% |
| Share buybacks | $32.0m | $1.03bn |
| Employees | — | 6,390 |
| Market value | $22.98bn | $45.22bn |
| Price vs our value range | — | Within our value range |
| Moat score | 24 (Weak) | 48 (Moderate) |
| Insider trades, 12 months | 0 buys, 7 sales | 3 buys, 21 sales |