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	Oct 2, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	50,785	37,468	10,813	7,663	8,116	7,043
Market Cap Growth	114.07%	246.51%	41.11%	-5.59%	15.23%	-16.75%
Enterprise Value	65,689	53,927	20,865	19,600	16,629	14,491
PE Ratio	31.68	19.01	10.26	-	-	15.12
PS Ratio	3.76	2.72	0.93	0.67	0.91	0.84
PB Ratio	14.39	8.40	2.59	1.88	1.33	1.15
P/FCF Ratio	42.09	18.88	3.65	-	-	4.63
P/OCF Ratio	16.46	10.28	2.53	19.04	-	2.88
EV/Sales Ratio	4.78	3.92	1.80	1.72	1.86	1.73
EV/EBITDA Ratio	13.06	9.98	5.73	25.98	40.07	5.09
EV/EBIT Ratio	24.41	16.54	9.81	-	-	10.58
EV/FCF Ratio	54.44	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	3.16%	5.67%	10.84%	-13.29%	-11.59%	6.61%
Earnings Yield	3.16%	5.67%	10.84%	-13.29%	-11.59%	6.61%
FCF Yield	2.38%	5.30%	27.42%	-8.84%	-11.27%	21.61%
Dividend Yield	0.34%	0.64%	2.17%	3.22%	2.84%	-
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	5.08%	6.67%	13.36%	15.61%	4.65%	1.77%

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