Vistra (VST) Peer Comparison
$151.11
$-11.26
(-6.93%)
As on 14-Oct-2026 13:43EDT
Market cap
$52,406 Mln
Revenue (TTM)
$15,980 Mln
P/E Ratio
26.3
P/B Ratio
15.4
Div. Yield
0.6 %
Edit
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
52,406 | 161,392 | 99,127 | 105,608 | 91,100 |
Revenue ($ Mln) |
15,980 | 29,021 | 30,178 | 30,234 | 33,377 |
Net Profit ($ Mln) |
2,219.00 | 9,299.00 | 4,657.00 | 3,465.00 | 5,247.00 |
Net Margin (%) |
13.89 | 32.04 | 15.43 | 11.46 | 15.72 |
RoE (%) |
41.90 | 19.80 | 12.54 | 14.88 | 9.59 |
Price to Earnings |
26.33 | 17.39 | 20.76 | 27.86 | 17.60 |
Price-To-Book |
15.41 | 2.81 | 2.43 | 3.16 | 1.66 |
Income Statement ($ Mln)
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
15,980.00 | 29,021.00 | 30,178.00 | 30,234.00 | 33,377.00 |
|
Cost of Revenue
|
13,907.00 | 8,182.00 | 17,082.00 | 25,100.00 | 10,617.00 |
|
Gross Profit
|
2,974.00 | 17,255.00 | 8,809.00 | 4,660.00 | 10,174.00 |
|
Operating Expenses
|
1,699.00 | 12,273.00 | 5,797.00 | 6,081.00 | 13,548.00 |
|
Operating Profit (EBIT)
|
374.00 | 8,559.00 | 7,299.00 | 3,734.00 | 9,212.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
2,803.00 | 6,940.00 | 5,248.00 | 5,126.00 | 6,190.00 |
|
Provision for Tax
|
584.00 | -598.00 | 684.00 | 1,658.00 | 823.00 |
|
Profit after Tax (Net Income)
|
2,219.00 | 9,299.00 | 4,657.00 | 3,465.00 | 5,247.00 |
|
Minority Interest
|
0.00 | 1,761.00 | 83.00 | -7.00 | -135.00 |
|
Consolidated Profit
|
789.00 | 3,973.00 | 2,127.00 | 0.00 | 2,576.00 |
Liabilities ($ Mln)
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
5,482.00 | 57,126.00 | 39,570.00 | 31,977.00 | 54,751.00 |
|
Minority Interest
|
0.00 | 1,761.00 | 83.00 | -7.00 | -135.00 |
|
Non-Current Liabilities
|
26,552.00 | 135,674.00 | 103,951.00 | 52,899.00 | 124,340.00 |
|
Current Liabilities
|
10,557.00 | 28,974.00 | 15,734.00 | 13,032.00 | 19,888.00 |
|
Total Liabilities
|
41,550.00 | 212,721.00 | 155,720.00 | 57,249.00 | 195,736.00 |
Assets ($ Mln)
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
32,327.00 | 217,340.00 | 149,649.00 | 79,288.00 | 187,942.00 |
|
Current Assets
|
10,276.00 | 15,467.00 | 12,378.00 | 18,965.00 | 13,149.00 |
|
Total Assets
|
41,550.00 | 212,721.00 | 155,720.00 | 57,249.00 | 195,736.00 |
|
Total Debt*
|
19,895.00 | 110,197.00 | 77,087.00 | 24,700.00 | 91,238.00 |
|
Net Current Assets
|
-281.00 | -13,507.00 | -3,356.00 | 5,933.00 | -6,739.00 |
Cashflow ($ Mln)
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4,070.00 | 12,485.00 | 9,802.00 | 4,237.00 | 12,352.00 |
|
Cash Flow from Investing Activities
|
-4,396.00 | -23,865.00 | -13,959.00 | -3,198.00 | -14,360.00 |
|
Cash from Financing Activities
|
-74.00 | 12,979.00 | 4,696.00 | -420.00 | 1,950.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
3.90 | 4.84 | 4.14 | 10.29 | 3.57 |
|
ROE (%)
|
41.90 | 19.80 | 12.54 | 14.88 | 9.59 |
|
ROA (%)
|
4.41 | 3.85 | 2.73 | 4.06 | 2.45 |
|
EBIT Margin (%)
|
23.56 | 36.02 | 26.99 | 14.53 | 29.21 |
|
Net Margin (%)
|
13.89 | 32.04 | 15.43 | 11.46 | 15.72 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-28.40 | 12.05 | 6.40 | 21.81 | 6.73 |
|
EBIT Growth (%)
|
4.21 | 32.45 | 0.27 | -2.53 | 7.81 |
|
Net Profit Growth (%)
|
-7.08 | 57.18 | 8.73 | 15.15 | 8.50 |
|
EPS Growth (%)
|
-4.86 | 55.63 | 7.03 | 7.26 | 8.03 |
|
Book Value Growth (%)
|
13.53 | 10.97 | 12.66 | 110.95 | 7.31 |
Valuation Ratios
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
58.07 | 24.54 | 22.28 | 47.83 | 18.33 |
|
Price / Book Value
|
10.73 | 3.07 | 2.69 | 7.64 | 1.76 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
14.17 | 16.24 | 11.80 | 17.50 | 11.60 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
3.23 | 1.73 | 1.74 | 0.60 | 1.50 |
|
Short term debt to equity ratio
|
0.40 | 0.20 | 0.18 | 0.17 | 0.16 |
|
Current Ratio
|
0.97 | 0.53 | 0.79 | 1.46 | 0.66 |
|
Quick Ratio
|
0.87 | 0.44 | 0.58 | 1.20 | 0.43 |
|
Interest Coverage
|
3.44 | 2.98 | 2.59 | 7.55 | 2.64 |
Operating Efficiency Ratios
| Vistra (VST) | NextEra Energy (NEE) | Southern Company (SO) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.35 | 23.74 | 13.08 | 15.42 | 13.43 |
|
Asset Turnover
|
0.32 | 0.12 | 0.18 | 0.35 | 0.16 |
|
Receivable days
|
46.41 | 69.92 | 51.65 | 54.31 | 50.34 |
|
Inventory Days
|
25.91 | 82.80 | 59.00 | 27.46 | 75.14 |
|
Payable days
|
41.15 | 260.24 | 65.24 | 42.65 | 88.59 |
|
Cash Conversion Cycle
|
31.17 | -107.53 | 45.41 | 39.11 | 36.90 |
*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
loading...
loading...
New Process Alert 
Seems like you've uploaded a wrong QR code. Please upload the QR code downloaded from MF Central platform.
