Vista Energy Ratios and Metrics

Market cap in millions MXN. Fiscal year is January - December.

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 9, 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	119,373	91,016	108,904	48,623	27,208	9,550
Market Cap Growth	33.18%	-16.43%	123.97%	78.71%	184.89%	101.77%
Enterprise Value	169,054	140,004	123,874	58,731	34,584	16,872
Last Close Price	1144.50	873.00	1144.00	510.94	309.00	108.00
PE Ratio	9.48	7.03	10.95	7.25	5.18	9.20
Forward PE	7.60	5.72	5.72	5.72	4.35	3.34
PS Ratio	2.68	2.04	3.17	2.46	1.17	0.71
PB Ratio	2.64	2.01	3.22	2.31	1.65	0.82
P/TBV Ratio	2.68	2.05	3.30	2.37	1.72	0.87
P/FCF Ratio	-	-	-	121.89	6.62	5.82
P/OCF Ratio	8.33	6.35	5.45	4.04	2.02	1.16
EV/Sales Ratio	3.80	3.14	3.61	2.97	1.49	1.26
EV/EBITDA Ratio	4.49	3.71	5.71	4.17	2.37	2.24
EV/EBIT Ratio	7.15	5.90	9.56	6.41	3.46	4.23
EV/FCF Ratio	-14.24	-	-	147.23	8.41	10.27
Debt / Equity Ratio	1.31	1.31	0.95	0.55	0.69	1.13
Debt / EBITDA Ratio	1.57	1.57	1.47	0.82	0.77	1.72
Debt / FCF Ratio	-	-	-	29.10	2.75	7.97
Net Debt / Equity Ratio	1.10	1.10	0.48	0.38	0.40	0.57
Net Debt / EBITDA Ratio	1.32	1.32	0.75	0.57	0.45	0.88
Net Debt / FCF Ratio	-4.19	-4.19	-8.34	20.06	1.59	4.03
Asset Turnover	0.44	0.44	0.48	0.50	0.64	0.43
Inventory Turnover	70.56	70.56	47.52	24.64	20.77	13.98
Quick Ratio	0.85	0.85	0.98	1.16	0.79	0.93
Current Ratio	0.86	0.86	1.00	1.19	0.85	0.97
Return on Equity (ROE)	34.80%	34.80%	33.30%	37.97%	38.25%	9.43%
Return on Assets (ROA)	14.53%	14.53%	11.38%	14.62%	17.19%	7.95%
Return on Invested Capital (ROIC)	18.24%	24.61%	24.39%	27.24%	30.80%	7.34%
Return on Capital Employed (ROCE)	21.70%	21.70%	19.60%	24.20%	31.40%	15.00%
Earnings Yield	10.84%	14.22%	9.14%	13.80%	19.32%	10.87%
FCF Yield	-9.94%	-13.04%	-1.79%	0.82%	15.11%	17.20%
Buyback Yield / Dilution	-4.01%	-4.01%	-3.87%	-1.43%	-4.88%	-6.63%
Total Shareholder Return	-4.01%	-4.01%	-3.87%	-1.43%	-4.88%	-6.63%

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