vs
Side-by-side financial comparison of Edison International (EIX) and Smurfit Westrock (SW). Click either name above to swap in a different company.
Smurfit Westrock is the larger business by last-quarter revenue ($7.6B vs $5.2B, roughly 1.5× Edison International). Edison International runs the higher net margin — 35.4% vs 1.3%, a 34.2% gap on every dollar of revenue. On growth, Edison International posted the faster year-over-year revenue change (30.8% vs 0.5%). Smurfit Westrock produced more free cash flow last quarter ($612.0M vs $-319.0M). Over the past eight quarters, Smurfit Westrock's revenue compounded faster (60.8% CAGR vs 13.1%).
Edison International is a public utility holding company based in Rosemead, California. Its subsidiaries include Southern California Edison, and unregulated non-utility business assets Edison Energy. Edison's roots trace back to Holt & Knupps, a company founded in 1886 as a provider of street lights in Visalia, California.
Smurfit Westrock plc is an Irish company based in Dublin, Ireland that manufactures corrugated and paper-based packaging. Its stock is listed on the New York Stock Exchange and the London Stock Exchange.
EIX vs SW — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $5.2B | $7.6B |
| Net Profit | $1.8B | $97.0M |
| Gross Margin | — | 18.2% |
| Operating Margin | 52.8% | 5.1% |
| Net Margin | 35.4% | 1.3% |
| Revenue YoY | 30.8% | 0.5% |
| Net Profit YoY | 443.5% | -33.6% |
| EPS (diluted) | $4.78 | $0.18 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $5.2B | $7.6B | ||
| Q3 25 | $5.8B | $8.0B | ||
| Q2 25 | $4.5B | $7.9B | ||
| Q1 25 | $3.8B | $7.7B | ||
| Q4 24 | $4.0B | $7.5B | ||
| Q3 24 | $5.2B | $7.7B | ||
| Q2 24 | $4.3B | $3.0B | ||
| Q1 24 | $4.1B | $2.9B |
| Q4 25 | $1.8B | $97.0M | ||
| Q3 25 | $832.0M | $246.0M | ||
| Q2 25 | $343.0M | $-28.0M | ||
| Q1 25 | $1.4B | $384.0M | ||
| Q4 24 | $340.0M | $146.0M | ||
| Q3 24 | $516.0M | $-150.0M | ||
| Q2 24 | $439.0M | $132.0M | ||
| Q1 24 | $-11.0M | $191.0M |
| Q4 25 | — | 18.2% | ||
| Q3 25 | — | 19.6% | ||
| Q2 25 | — | 19.1% | ||
| Q1 25 | — | 20.6% | ||
| Q4 24 | — | 19.1% | ||
| Q3 24 | — | 17.6% | ||
| Q2 24 | — | 23.3% | ||
| Q1 24 | — | 24.2% |
| Q4 25 | 52.8% | 5.1% | ||
| Q3 25 | 24.9% | 6.6% | ||
| Q2 25 | 17.1% | 3.2% | ||
| Q1 25 | 56.0% | 7.2% | ||
| Q4 24 | 19.8% | 5.3% | ||
| Q3 24 | 19.1% | 0.7% | ||
| Q2 24 | 20.8% | 8.2% | ||
| Q1 24 | 6.0% | 10.5% |
| Q4 25 | 35.4% | 1.3% | ||
| Q3 25 | 14.5% | 3.1% | ||
| Q2 25 | 7.6% | -0.4% | ||
| Q1 25 | 37.7% | 5.0% | ||
| Q4 24 | 8.5% | 1.9% | ||
| Q3 24 | 9.9% | -2.0% | ||
| Q2 24 | 10.1% | 4.4% | ||
| Q1 24 | -0.3% | 6.5% |
| Q4 25 | $4.78 | $0.18 | ||
| Q3 25 | $2.16 | $0.47 | ||
| Q2 25 | $0.89 | $-0.05 | ||
| Q1 25 | $3.72 | $0.73 | ||
| Q4 24 | $0.89 | $-0.12 | ||
| Q3 24 | $1.32 | $-0.30 | ||
| Q2 24 | $1.13 | $0.51 | ||
| Q1 24 | $-0.03 | $0.73 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $158.0M | $892.0M |
| Total DebtLower is stronger | $38.0B | $13.4B |
| Stockholders' EquityBook value | $17.6B | $18.3B |
| Total Assets | $94.0B | $45.2B |
| Debt / EquityLower = less leverage | 2.16× | 0.73× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $158.0M | $892.0M | ||
| Q3 25 | $364.0M | $851.0M | ||
| Q2 25 | $140.0M | $778.0M | ||
| Q1 25 | $1.3B | $797.0M | ||
| Q4 24 | $193.0M | $855.0M | ||
| Q3 24 | $200.0M | — | ||
| Q2 24 | $465.0M | $26.8K | ||
| Q1 24 | $992.0M | $108 |
| Q4 25 | $38.0B | $13.4B | ||
| Q3 25 | $36.4B | $13.3B | ||
| Q2 25 | $37.7B | $13.3B | ||
| Q1 25 | $38.4B | $12.9B | ||
| Q4 24 | $35.6B | $12.5B | ||
| Q3 24 | $34.9B | $13.2B | ||
| Q2 24 | $34.8B | — | ||
| Q1 24 | $34.7B | — |
| Q4 25 | $17.6B | $18.3B | ||
| Q3 25 | $17.2B | $18.4B | ||
| Q2 25 | $16.7B | $18.3B | ||
| Q1 25 | $16.6B | $17.9B | ||
| Q4 24 | $15.6B | $17.4B | ||
| Q3 24 | $15.7B | $18.0B | ||
| Q2 24 | $15.4B | $14.5K | ||
| Q1 24 | $15.2B | $108 |
| Q4 25 | $94.0B | $45.2B | ||
| Q3 25 | $90.5B | $45.6B | ||
| Q2 25 | $88.8B | $45.7B | ||
| Q1 25 | $88.4B | $44.6B | ||
| Q4 24 | $85.6B | $43.8B | ||
| Q3 24 | $84.7B | $45.0B | ||
| Q2 24 | $84.8B | $26.8K | ||
| Q1 24 | $83.6B | $108 |
| Q4 25 | 2.16× | 0.73× | ||
| Q3 25 | 2.12× | 0.72× | ||
| Q2 25 | 2.26× | 0.73× | ||
| Q1 25 | 2.31× | 0.72× | ||
| Q4 24 | 2.29× | 0.72× | ||
| Q3 24 | 2.23× | 0.73× | ||
| Q2 24 | 2.26× | — | ||
| Q1 24 | 2.29× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $1.6B | $1.2B |
| Free Cash FlowOCF − Capex | $-319.0M | $612.0M |
| FCF MarginFCF / Revenue | -6.1% | 8.1% |
| Capex IntensityCapex / Revenue | 36.3% | 7.7% |
| Cash ConversionOCF / Net Profit | 0.85× | 12.32× |
| TTM Free Cash FlowTrailing 4 quarters | $-715.0M | $1.2B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.6B | $1.2B | ||
| Q3 25 | $2.1B | $1.1B | ||
| Q2 25 | $882.0M | $829.0M | ||
| Q1 25 | $1.2B | $235.0M | ||
| Q4 24 | $1.2B | $781.0M | ||
| Q3 24 | $2.5B | $320.0M | ||
| Q2 24 | $329.0M | $340.0M | ||
| Q1 24 | $1.0B | $42.0M |
| Q4 25 | $-319.0M | $612.0M | ||
| Q3 25 | $618.0M | $523.0M | ||
| Q2 25 | $-830.0M | $307.0M | ||
| Q1 25 | $-184.0M | $-242.0M | ||
| Q4 24 | $-326.0M | $212.0M | ||
| Q3 24 | $961.0M | $-192.0M | ||
| Q2 24 | $-1.1B | $163.0M | ||
| Q1 24 | $-236.0M | $-166.0M |
| Q4 25 | -6.1% | 8.1% | ||
| Q3 25 | 10.7% | 6.5% | ||
| Q2 25 | -18.3% | 3.9% | ||
| Q1 25 | -4.8% | -3.2% | ||
| Q4 24 | -8.2% | 2.8% | ||
| Q3 24 | 18.5% | -2.5% | ||
| Q2 24 | -25.2% | 5.5% | ||
| Q1 24 | -5.8% | -5.7% |
| Q4 25 | 36.3% | 7.7% | ||
| Q3 25 | 26.2% | 7.6% | ||
| Q2 25 | 37.7% | 6.6% | ||
| Q1 25 | 36.9% | 6.2% | ||
| Q4 24 | 37.6% | 7.5% | ||
| Q3 24 | 29.1% | 6.7% | ||
| Q2 24 | 32.8% | 6.0% | ||
| Q1 24 | 31.4% | 7.1% |
| Q4 25 | 0.85× | 12.32× | ||
| Q3 25 | 2.55× | 4.61× | ||
| Q2 25 | 2.57× | — | ||
| Q1 25 | 0.85× | 0.61× | ||
| Q4 24 | 3.44× | 5.35× | ||
| Q3 24 | 4.79× | — | ||
| Q2 24 | 0.75× | 2.58× | ||
| Q1 24 | — | 0.22× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EIX
| Commercial | $2.2B | 43% |
| Residential | $1.2B | 23% |
| Other | $966.0M | 19% |
| Other Operating Revenue | $802.0M | 15% |
SW
| Packaging | $3.3B | 43% |
| Other | $3.2B | 43% |
| Paper | $1.1B | 14% |
