Vistra Corp. (LON:0A8O)

Vistra Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Nov 26, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	45,781	37,468	10,813	7,663	8,116	7,043
Market Cap Growth	20.67%	246.51%	41.11%	-5.59%	15.23%	-16.75%
Enterprise Value	60,442	53,927	20,865	19,600	16,629	14,491
PE Ratio	64.10	19.01	10.26	-	-	15.12
PS Ratio	3.58	2.72	0.93	0.67	0.91	0.84
PB Ratio	11.78	8.40	2.59	1.88	1.33	1.15
P/FCF Ratio	37.41	18.88	3.65	-	-	4.63
P/OCF Ratio	15.42	10.28	2.53	19.04	-	2.88
EV/Sales Ratio	4.65	3.92	1.80	1.72	1.86	1.73
EV/EBITDA Ratio	15.05	9.98	5.73	25.98	40.07	5.09
EV/EBIT Ratio	36.68	16.54	9.81	-	-	10.58
EV/FCF Ratio	49.39	27.17	7.04	-	-	9.52
Debt / Equity Ratio	3.36	3.12	2.77	2.73	1.36	1.23
Debt / EBITDA Ratio	3.30	2.54	3.11	13.60	17.83	2.60
Debt / FCF Ratio	10.66	7.01	3.90	-	-	4.96
Quick Ratio	0.35	0.38	0.53	0.26	0.56	0.56
Current Ratio	1.00	0.96	1.19	1.08	1.35	1.13
Asset Turnover	0.45	0.49	0.45	0.44	0.44	0.44
Return on Equity (ROE)	17.31%	51.57%	29.14%	-18.32%	-15.18%	7.65%
Return on Assets (ROA)	3.59%	7.21%	5.15%	-2.21%	-3.31%	4.51%
Return on Capital (ROIC)	5.77%	11.85%	8.82%	-3.64%	-4.75%	6.13%
Return on Capital Employed (ROCE)	7.40%	13.90%	11.70%	-4.90%	-6.10%	8.40%
Earnings Yield	1.56%	5.67%	10.84%	-13.29%	-11.59%	6.61%
FCF Yield	2.67%	5.30%	27.42%	-8.84%	-11.27%	21.61%
Dividend Yield	0.38%	0.64%	2.17%	3.22%	2.84%	-
Payout Ratio	43.06%	17.98%	31.01%	-	-	41.82%
Buyback Yield / Dilution	2.60%	6.03%	11.19%	12.39%	1.81%	1.77%
Total Shareholder Return	2.99%	6.67%	13.36%	15.61%	4.65%	1.77%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.