| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| FEFirstEnergy Corp. | 697.23M | 51.16 | 29.07 | 12.01% | 8.42% | 9.13% | 100% | 1.88 |
| NGGNational Grid plc | 93.23B | 93.77 | 23.63 | -7.42% | 12.72% | 12.58% | 1.26 | |
| EXCExelon Corporation | 49.96B | 49.47 | 18.12 | 5.34% | 11.6% | 10.03% | 1.73 | |
| EIXEdison International | 32.5B | 74.74 | 6.47 | 9.76% | 24.34% | 26.74% | 0.20 | |
| EDNEmpresa Distribuidora y Comercializadora Norte Sociedad Anónima | 528.95M | 25.69 | 5.18 | 191.42% | 11.45% | 15.03% | 0.32 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.56B | 14.02B | 11.26B | 11.04B | 10.79B | 11.13B | 12.46B | 12.87B | 13.47B | 15.09B |
| Revenue Growth % | -3.09% | -3.74% | -19.66% | -2.01% | -2.22% | 3.17% | 11.92% | 3.3% | 4.68% | 12.01% |
| Cost of Revenue | 3.88B | 3.42B | 3.65B | 3.42B | 3.07B | 3.44B | 4.59B | 4.65B | 4.38B | 5.24B |
| Gross Profit | 6.82B | 7.5B | 7.61B | 7.61B | 7.72B | 7.69B | 7.87B | 8.22B | 9.1B | 9.86B |
| Gross Margin % | - | - | - | - | - | - | - | - | - | - |
| Gross Profit Growth % | -22.05% | 10.06% | 1.45% | -0.04% | 1.43% | -0.43% | 2.33% | 4.55% | 10.6% | 8.34% |
| Operating Expenses | 4.76B | 5.08B | 5.11B | 5.1B | 5.56B | 5.96B | 5.96B | 5.96B | 6.72B | 12.88B |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 4.03B | 4.13B | 3.89B | 3.73B | 3.39B | 3.39B | 3.29B | 3.73B | 3.96B | 4.39B |
| EBITDA Margin % | - | - | - | - | - | - | - | - | - | - |
| EBITDA Growth % | -2.19% | 2.48% | -5.86% | -4.09% | -9.04% | 0% | -3.1% | 13.46% | 6.33% | 10.72% |
| Depreciation & Amortization | 1.97B | 1.7B | 1.38B | 1.22B | 1.23B | 1.66B | 1.38B | 1.46B | 1.59B | 1.55B |
| D&A / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Operating Income (EBIT) | 2.05B | 2.43B | 2.5B | 2.51B | 2.16B | 1.73B | 1.91B | 2.27B | 2.38B | 2.83B |
| Operating Margin % | - | - | - | - | - | - | - | - | - | - |
| Operating Income Growth % | -10.38% | 18.21% | 3.05% | 0.32% | -13.86% | -20.17% | 10.66% | 18.64% | 4.81% | 19.28% |
| Interest Expense | 918M | 953M | 1.05B | 962M | 988M | 1.06B | 955M | 1.03B | 1.01B | 1.14B |
| Interest Coverage | 2.24x | 2.55x | 2.38x | 2.61x | 2.19x | 1.62x | 2.00x | 2.21x | 2.35x | 2.49x |
| Interest / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Pretax Income | -9.23B | 1.43B | 1.51B | 1.12B | 1.13B | 1.56B | 1.44B | 1.46B | 1.5B | 1.56B |
| Pretax Margin % | - | - | - | - | - | - | - | - | - | - |
| Income Tax | -3.06B | 1.72B | 490M | 213M | 126M | 320M | 1B | 267M | 377M | 288M |
| Effective Tax Rate % | - | - | - | - | - | - | - | - | - | - |
| Net Income | -6.18B | -1.72B | 1.35B | 912M | 1.08B | 1.28B | 406M | 1.1B | 978M | 1.27B |
| Net Margin % | - | - | - | - | - | - | - | - | - | - |
| Net Income Growth % | -1168.69% | 72.09% | 178.19% | -32.34% | 18.31% | 18.91% | -68.36% | 171.43% | -11.25% | 29.96% |
| EPS (Diluted) | -14.49 | -3.88 | 1.99 | 1.68 | 1.99 | 2.35 | 0.71 | 1.92 | 1.70 | 1.76 |
| EPS Growth % | -1157.66% | 73.22% | 151.29% | -15.58% | 18.45% | 18.09% | -69.79% | 170.42% | -11.46% | 3.53% |
| EPS (Basic) | -14.49 | -3.88 | 1.99 | 1.70 | 1.99 | 2.35 | 0.71 | 1.92 | 1.70 | 1.77 |
| Diluted Shares Outstanding | 426M | 444M | 494M | 542M | 543M | 546M | 572M | 574M | 577M | 578M |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 43.15B | 42.26B | 40.06B | 42.3B | 44.46B | 45.43B | 46.11B | 48.77B | 52.04B | 55.9B |
| Asset Growth % | -17.32% | -2.07% | -5.19% | 5.59% | 5.11% | 2.18% | 1.49% | 5.77% | 6.72% | 7.42% |
| PP&E (Net) | 29.39B | 28.88B | 29.91B | 31.65B | 33.29B | 34.74B | 36.28B | 38.41B | 41.1B | 0 |
| PP&E / Total Assets % | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2.95B | 3.11B | 2.37B | 2.44B | 3.71B | 3.24B | 2.42B | 2.57B | 2.78B | 57M |
| Cash & Equivalents | 199M | 589M | 367M | 627M | 1.73B | 1.46B | 160M | 137M | 111M | 57M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 |
| Inventory | 564M | 463M | 252M | 281M | 317M | 260M | 421M | 512M | 549M | 0 |
| Other Current Assets | 316M | 853M | 87M | 85M | 67M | 49M | 46M | 335M | 283M | 0 |
| Long-Term Investments | 3.03B | 3.18B | 1.3B | 569M | 605M | 655M | 622M | 663M | 652M | 641M |
| Goodwill | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B |
| Intangible Assets | 0 | 0 | 0 | 80M | 73M | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 2.17B | 4.1B | 843M | 2.02B | 1.23B | 1.18B | 1.17B | 1.51B | 1.9B | 0 |
| Total Liabilities | 36.91B | 38.33B | 33.25B | 35.33B | 37.23B | 36.76B | 35.47B | 37.85B | 38.32B | 41.98B |
| Total Debt | 22.55B | 19.55B | 19.5B | 21B | 24.48B | 23.85B | 21.66B | 24.91B | 24.27B | 26.23B |
| Net Debt | 22.35B | 18.96B | 19.14B | 20.37B | 22.74B | 22.39B | 21.5B | 24.77B | 24.16B | 26.17B |
| Long-Term Debt | 18.19B | 18.69B | 17.75B | 19.62B | 22.13B | 22.25B | 21.2B | 22.89B | 22.5B | 0 |
| Short-Term Borrowings | 4.36B | 858M | 1.75B | 1.36B | 2.33B | 1.59B | 451M | 2.02B | 1.53B | 26.23B |
| Capital Lease Obligations | 0 | 0 | 0 | 15M | 14M | 13M | 6M | 0 | 255M | 0 |
| Total Current Liabilities | 7.13B | 4.08B | 4.63B | 4.86B | 5B | 4.42B | 3.96B | 5.39B | 5B | 28.48B |
| Accounts Payable | 1.04B | 827M | 965M | 1B | 827M | 943M | 1.5B | 1.36B | 1.57B | 2B |
| Accrued Expenses | 0 | 0 | 243M | 249M | 282M | 283M | 254M | 292M | 269M | 0 |
| Deferred Revenue | 919M | 130M | 89M | 49M | 30M | 0 | 223M | 227M | 233M | 250M |
| Other Current Liabilities | 1.14B | 1.9B | 1.14B | 1.68B | 697M | 715M | 630M | 545M | 367M | 0 |
| Deferred Taxes | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Liabilities | 6.91B | 12.23B | 8.27B | 7.95B | 6.97B | 6.66B | 6.1B | 5.05B | 5.03B | 7.46B |
| Total Equity | 6.24B | 3.92B | 6.81B | 6.97B | 7.24B | 8.68B | 10.64B | 10.92B | 13.72B | 13.93B |
| Equity Growth % | -49.76% | -37.11% | 73.61% | 2.36% | 3.76% | 19.87% | 22.69% | 2.57% | 25.69% | 1.5% |
| Shareholders Equity | 6.24B | 3.92B | 6.81B | 6.97B | 7.24B | 8.68B | 10.17B | 10.44B | 12.46B | 12.51B |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 477M | 479M | 1.26B | 1.42B |
| Common Stock | 44M | 44M | 51M | 54M | 54M | 57M | 57M | 57M | 58M | 58M |
| Additional Paid-in Capital | 10.55B | 10B | 11.53B | 10.87B | 10.08B | 10.24B | 11.32B | 10.49B | 12.37B | 0 |
| Retained Earnings | -4.53B | -6.26B | -4.88B | -3.97B | -2.89B | -1.6B | -1.2B | -97M | 43M | 35M |
| Accumulated OCI | 174M | 142M | 41M | 20M | -5M | -15M | -14M | -17M | -14M | -14M |
| Return on Assets (ROA) | -12.96% | -4.04% | 3.28% | 2.21% | 2.49% | 2.85% | 0.89% | 2.32% | 1.94% | 2.35% |
| Return on Equity (ROE) | -66.19% | -33.92% | 25.1% | 13.23% | 15.18% | 16.13% | 4.2% | 10.22% | 7.94% | 9.19% |
| Debt / Equity | 3.61x | 4.98x | 2.86x | 3.01x | 3.38x | 2.75x | 2.04x | 2.28x | 1.77x | 1.88x |
| Debt / Assets | 52.27% | 46.25% | 48.68% | 49.64% | 55.05% | 52.5% | 46.98% | 51.08% | 46.63% | 46.92% |
| Net Debt / EBITDA | 5.55x | 4.59x | 4.92x | 5.47x | 6.71x | 6.61x | 6.54x | 6.65x | 6.10x | 5.96x |
| Book Value per Share | 14.65 | 8.84 | 13.79 | 12.87 | 13.33 | 15.89 | 18.61 | 19.02 | 23.78 | 24.09 |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 3.37B | 3.81B | 1.41B | 2.47B | 1.42B | 2.81B | 2.68B | 1.39B | 2.89B | 3.7B |
| Operating CF Growth % | -2.2% | 12.96% | -62.97% | 74.96% | -42.32% | 97.54% | -4.55% | -48.3% | 108.44% | 27.98% |
| Operating CF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Net Income | -6.18B | -1.72B | 1.35B | 912M | 1.08B | 1.28B | 439M | 1.18B | 1.13B | 1.27B |
| Depreciation & Amortization | 1.97B | 1.7B | 1.38B | 1.22B | 1.2B | 1.66B | 1.32B | 1.28B | 1.59B | 1.61B |
| Deferred Taxes | -3.06B | 839M | 485M | 252M | 113M | 297M | 989M | 252M | 316M | 0 |
| Other Non-Cash Items | 10.6B | 2.95B | -1.52B | -36M | -936M | -771M | -266M | -926M | 255M | 475M |
| Working Capital Changes | 50M | 41M | -285M | 122M | -32M | 338M | 204M | -395M | -395M | 347M |
| Capital Expenditures | -3.07B | -2.84B | -2.67B | -2.67B | -2.66B | -2.44B | -2.76B | -3.36B | -4.03B | -4.71B |
| CapEx / Revenue % | - | - | - | - | - | - | - | - | - | - |
| CapEx / D&A | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | - | - | - | - | - | - | - | - | - | - |
| Cash from Investing | -3.28B | -2.72B | -3.02B | -2.87B | -2.91B | -2.56B | -3.08B | -3.65B | -4.35B | -5.07B |
| Acquisitions | 15M | 388M | 425M | 47M | 2M | 155M | 2.34B | 0 | 0 | 0 |
| Purchase of Investments | -1.79B | -2.27B | -963M | -1.68B | -208M | -59M | -59M | -50M | -134M | -114M |
| Sale of Investments | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Investing | -103M | 223M | -289M | -217M | -231M | -258M | -2.65B | -284M | -307M | -5.05B |
| Cash from Financing | -22M | -702M | 1.39B | 656M | 2.61B | -542M | -912M | 2.24B | 1.43B | 1.31B |
| Dividends Paid | -611M | -639M | -772M | -820M | -845M | -849M | -891M | -906M | -970M | -1.02B |
| Dividend Payout Ratio % | - | - | 52.74% | 89.25% | 78.31% | 66.17% | 219.46% | 82.21% | 99.18% | 79.94% |
| Debt Issuance (Net) | -1000K | 1000K | -1000K | 1000K | 1000K | -1000K | -1000K | 1000K | -1000K | 1000K |
| Stock Issued | 0 | 0 | 850M | 0 | 0 | 1B | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -43M | -72M | -116M | -35M | -59M | -61M | 2.18B | -144M | 3.29B | -245M |
| Net Change in Cash | 68M | 390M | -214M | 250M | 1.12B | -290M | -1.3B | -27M | -25M | -55M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 131M | 199M | 643M | 429M | 679M | 1.8B | 1.51B | 206M | 179M | 154M |
| Cash at End | 199M | 589M | 429M | 679M | 1.8B | 1.51B | 206M | 179M | 154M | 99M |
| Free Cash Flow | 304M | 967M | -1.26B | -198M | -1.23B | 366M | -73M | -1.97B | -1.14B | 3.7B |
| FCF Growth % | -45.03% | 218.09% | -230.82% | 84.35% | -523.23% | 129.66% | -119.95% | -2597.26% | 42.15% | 424.85% |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - |
| FCF / Net Income % | - | - | - | - | - | - | - | - | - | - |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -66.19% | -33.92% | 25.1% | 13.23% | 15.18% | 16.13% | 4.2% | 10.22% | 7.94% | 9.19% |
| EBITDA Margin | 27.66% | 29.45% | 34.51% | 33.77% | 31.42% | 30.45% | 26.37% | 28.96% | 29.42% | 29.08% |
| Net Debt / EBITDA | 5.55x | 4.59x | 4.92x | 5.47x | 6.71x | 6.61x | 6.54x | 6.65x | 6.10x | 5.96x |
| Interest Coverage | 2.24x | 2.55x | 2.38x | 2.61x | 2.19x | 1.62x | 2.00x | 2.21x | 2.35x | 2.49x |
| CapEx / Revenue | 21.06% | 20.27% | 23.75% | 24.15% | 24.62% | 21.96% | 22.12% | 26.08% | 29.91% | 0% |
| Dividend Payout Ratio | - | - | 52.74% | 89.25% | 78.31% | 66.17% | 219.46% | 82.21% | 99.18% | 79.94% |
| Debt / Equity | 3.61x | 4.98x | 2.86x | 3.01x | 3.38x | 2.75x | 2.04x | 2.28x | 1.77x | 1.88x |
| EPS Growth | -1157.66% | 73.22% | 151.29% | -15.58% | 18.45% | 18.09% | -69.79% | 170.42% | -11.46% | 3.53% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics