Vistra Corp. (BMV:VST)

Splunk Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 8, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,271,189	977,420	232,844	180,090	225,289	191,350
Market Cap Growth	127.25%	319.78%	29.29%	-20.06%	17.74%	-9.46%
Enterprise Value	1,643,451	1,406,795	449,307	460,647	461,598	393,677
PE Ratio	30.70	19.01	10.26	-	-	15.12
PS Ratio	3.64	2.72	0.93	0.67	0.91	0.84
PB Ratio	13.94	8.40	2.59	1.88	1.33	1.15
P/FCF Ratio	40.78	18.88	3.65	-	-	4.63
P/OCF Ratio	15.95	10.28	2.53	19.04	-	2.88
EV/Sales Ratio	4.79	3.92	1.80	1.72	1.86	1.73
EV/EBITDA Ratio	13.08	9.98	5.73	25.98	40.07	5.09
EV/EBIT Ratio	24.45	16.54	9.81	-	-	10.58
EV/FCF Ratio	52.72	27.17	7.04	-	-	9.52
Debt / Equity Ratio	3.74	3.12	2.77	2.73	1.36	1.23
Debt / EBITDA Ratio	2.67	2.54	3.11	13.60	17.83	2.60
Debt / FCF Ratio	10.94	7.01	3.90	-	-	4.96
Quick Ratio	0.29	0.38	0.53	0.26	0.56	0.56
Current Ratio	0.90	0.96	1.19	1.08	1.35	1.13
Asset Turnover	0.48	0.49	0.45	0.44	0.44	0.44
Return on Equity (ROE)	39.30%	51.57%	29.14%	-18.32%	-15.18%	7.65%
Return on Assets (ROA)	5.87%	7.21%	5.15%	-2.21%	-3.31%	4.51%
Return on Capital (ROIC)	9.60%	11.85%	8.82%	-3.64%	-4.75%	6.13%
Return on Capital Employed (ROCE)	12.60%	13.90%	11.70%	-	-	8.40%
Earnings Yield	3.26%	5.67%	10.84%	-13.29%	-11.59%	6.61%
Earnings Yield	3.26%	5.67%	10.84%	-13.29%	-11.59%	6.61%
FCF Yield	2.45%	5.30%	27.42%	-8.84%	-11.27%	21.61%
Dividend Yield	0.43%	0.64%	2.45%	3.42%	2.99%	-
Payout Ratio	20.98%	17.98%	31.01%	-	-	41.82%
Buyback Yield / Dilution	4.75%	6.03%	11.19%	12.39%	1.81%	1.77%
Total Shareholder Return	5.18%	6.67%	13.63%	15.81%	4.80%	1.77%

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