Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

VISTRA CORP.

(VST)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 11 43211 2059 61610 48310 483-
Enterprise Value (EV)1 22 20021 63418 84019 68019 49619 257
P/E ratio -208x12,4x15,1x-13,5x11,1x12,8x
Yield -2,17%2,75%2,76%3,26%3,56%
Capitalization / Revenue 1,25x0,95x0,84x0,79x0,79x0,92x
EV / Revenue 2,43x1,83x1,65x1,48x1,46x1,68x
EV / EBITDA 7,90x6,51x5,11x10,2x6,15x6,07x
Price to Book 1,44x1,41x1,15x1,52x1,60x1,55x
Nbr of stocks (in thousands) 499 446487 394489 134482 628482 628-
Reference price (USD) 22,923,019,721,721,721,7
Announcement Date 02/28/201902/28/202002/26/2021---
1 USD in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 9 14411 80911 44313 30713 35211 435
EBITDA1 2 8093 3253 6851 9283 1713 173
Operating profit (EBIT)1 1 4151 4491 637-3871 3831 326
Operating Margin 15,5%12,3%14,3%-2,91%10,4%11,6%
Pre-Tax Profit (EBT)1 -1011 216890-898949835
Net income1 -54,0928636-862602582
Net margin -0,59%7,86%5,56%-6,48%4,51%5,09%
EPS2 -0,111,861,30-1,611,951,70
Dividend per Share2 -0,500,540,600,710,77
Announcement Date 02/28/201902/28/202002/26/2021---
1 USD in Million
2 USD
Previous periodNext period
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 3 2072 5652 9916 7542 4882 791
EBITDA1 -1 2418111 173349784732
Operating profit (EBIT)1 -2 58362,01192 076--
Operating Margin -80,5%2,42%3,98%30,7%--
Pre-Tax Profit (EBT)1 -2 525-80,041,01 772--
Net income1 -2 04336,07,001 367--
Net margin -63,7%1,40%0,23%20,2%--
EPS2 -4,210,070,013,05-0,010,35
Dividend per Share ------
Announcement Date 05/04/202108/05/202111/05/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 10 76810 4299 2249 1989 0148 774
Net Cash position1 ------
Leverage (Debt / EBITDA) 3,83x3,14x2,50x4,77x2,84x2,76x
Free Cash Flow1 1 0752 2162 5671552 4221 895
ROE (Net Profit / Equities) -0,76%11,7%10,3%-5,10%9,57%12,3%
Shareholders' equity1 7 1027 9116 18716 8966 2904 742
ROA (Net Profit / Asset) -0,27%3,53%3,24%0,40%2,70%-
Assets1 20 30826 32019 635-215 40422 301-
Book Value Per Share2 15,916,317,114,313,614,0
Cash Flow per Share2 2,915,476,803,135,296,24
Capex1 3965207701 1041 1781 114
Capex / Sales 4,33%4,40%6,73%8,29%8,83%9,75%
Announcement Date 02/28/201902/28/202002/26/2021---
1 USD in Million
2 USD
Previous periodNext period
Key data
Capitalization (USD) 10 482 669 734
Net sales (USD) 11 443 000 000
Number of employees 5 365
Sales / Employee (USD) 2 132 898
Avg. Exchange 20 sessions (USD) 103 276 655
Average Daily Capital Traded 0,99%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA