Vistra Corp. (FRA:0V6)

Vistra Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Oct 24, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	55,860	45,307	12,460	8,639	9,663	7,861
Market Cap Growth	39.35%	263.61%	44.24%	-10.60%	22.92%	-21.27%
Enterprise Value	73,163	65,211	24,044	22,097	19,799	16,174
PE Ratio	29.87	19.01	10.26	-	-	15.12
PS Ratio	3.54	2.72	0.93	0.67	0.91	0.84
PB Ratio	13.57	8.40	2.59	1.88	1.33	1.15
P/FCF Ratio	39.69	18.88	3.65	-	-	4.63
P/OCF Ratio	15.52	10.28	2.53	19.04	-	2.88
EV/Sales Ratio	4.59	3.92	1.80	1.72	1.86	1.73
EV/EBITDA Ratio	12.30	9.98	5.73	25.98	40.07	5.09
EV/EBIT Ratio	22.66	16.54	9.81	-	-	10.58
EV/FCF Ratio	51.98	27.17	7.04	-	-	9.52
Debt / Equity Ratio	3.74	3.12	2.77	2.73	1.36	1.23
Debt / EBITDA Ratio	2.62	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)	6.06%	7.21%	5.15%	-2.21%	-3.31%	4.51%
Return on Capital (ROIC)	9.93%	11.85%	8.82%	-3.64%	-4.75%	6.13%
Return on Capital Employed (ROCE)	13.10%	13.90%	11.70%	-	-	8.40%
Earnings Yield	3.35%	5.67%	10.84%	-13.29%	-11.59%	6.61%
FCF Yield	2.52%	5.30%	27.42%	-8.84%	-11.27%	21.61%
Dividend Yield	0.48%	0.63%	2.16%	3.19%	2.96%	3.21%
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	5.23%	6.66%	13.35%	15.58%	4.77%	4.98%

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