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	Dec 18, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	41,303	37,468	10,813	7,663	8,116	7,043
Market Cap Growth	-4.31%	246.51%	41.11%	-5.59%	15.23%	-16.75%
Enterprise Value	55,813	53,927	20,865	19,600	16,629	14,491
PE Ratio	57.83	19.01	10.26	-	-	15.12
PS Ratio	3.23	2.72	0.93	0.67	0.91	0.84
PB Ratio	10.63	8.40	2.59	1.88	1.33	1.15
P/FCF Ratio	33.75	18.88	3.65	-	-	4.63
P/OCF Ratio	13.91	10.28	2.53	19.04	-	2.88
EV/Sales Ratio	4.34	3.92	1.80	1.72	1.86	1.73
EV/EBITDA Ratio	14.05	9.98	5.73	25.98	40.07	5.09
EV/EBIT Ratio	34.23	16.54	9.81	-	-	10.58
EV/FCF Ratio	45.61	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	1.73%	5.67%	10.84%	-13.29%	-11.59%	6.61%
FCF Yield	2.96%	5.30%	27.42%	-8.84%	-11.27%	21.61%
Dividend Yield	0.41%	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	3.02%	6.67%	13.36%	15.61%	4.65%	1.77%

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