stockmarketproxy
/
VSTNYSESEC EDGAREDGAR

Vistra Corp.

Electric Services·IRVING, TX·FY end 12/31·CIK 1692819
OverviewFinancialsCompensationGovernanceInsidersFilings

Financials

5-year history · USD
MetricFY 2025FY 2024FY 2023FY 2022FY 2021Trend
Revenue$17.7B$17.2B$14.8B$13.7B$12.1B
Gross Profit——————
Operating Income$1.9B$4.1B$2.7B-$1.2B-$1.5B
Net Income$944.0M$2.7B$1.5B-$1.2B-$1.3B
Operating CF$4.1B$4.6B$5.5B$485.0M-$206.0M
Capex$2.8B$2.1B$1.7B$1.3B$1.0B
Free Cash Flow$1.3B$2.5B$3.8B-$816.0M-$1.2B
Buybacks$1.0B$1.3B$1.2B$1.9B$471.0M
Dividends$306.0M$305.0M$313.0M$302.0M$290.0M
Gross Margin——————
Operating Margin10.7%23.7%18.0%-8.6%-12.5%
Net Margin5.3%15.4%10.1%-8.9%-10.5%
FCF Margin7.4%14.4%25.6%-5.9%-10.3%
R&D / Revenue——————
Effective Tax15.9%18.9%25.4%22.4%26.6%
Debt / Equity3.342.932.71——
Buybacks / FCF78.0%50.9%33.0%-238.8%-38.0%

Peer comparison

Electric Services · 5 peers
CEO Pay Ratio
VST
117:1
SO
163:1
NRG
234:1
TLN
1:1
ETR
88:1
EIX
75:1
CEO total comp
VST
$16M
SO
$28M
NRG
$22M
TLN
$19M
ETR
$17M
EIX
$17M
Net Margin
VST
5.3%
SO
14.7%
NRG
2.8%
TLN
-8.5%
ETR
—
EIX
23.1%