ES
MARKETS / NYSE / VST
NYSE · ELECTRIC SERVICES · LARGE CAP

Vistra Corp. VST

9 fiscal years on record · USD · FY2025 reported
SEC FILINGS ONLY3 YEARS OF DIVIDEND GROWTH
Revenue · FY2025
$17.6B
▲ 19.1% vs FY2024
Dividend streak
3 yrs
Raised every year since 2023
EPS · FY25
$2.18
Dividend / sh · FY25
$0.90
Payout · FY25
32%
ROE · FY25
17.7%
Net margin · FY25
5.4%
Dividend coverage
2.4×
Advertisement
AdSense · Leaderboard 728×90320×100
Result
USD 17.6B
Revenue, FY2025 · full 9-year series below
Revenue Net income
510152017.60.92017202020232025
510152017.60.92017202020232025

5 cents of every revenue dollar became profit this year.

Per share
USD 2.18
Diluted EPS, FY2025
EPS Dividend
2.557.50.902.182017202020232025
2.557.50.902.182017202020232025

Earnings covered the dividend 2.4 times — the rest stayed in the company.

Profitability
17.7%
Return on equity, FY2025
ROE
20406017.7%2017202020232025
20406017.7%2017202020232025
Operating margin10.8%
Net margin5.4%
Return on assets2.4%

Each USD of equity produced 18 cents of profit this year.

Returned to shareholders
USD 1.3B
returned in FY2025 · dividends + net buybacks
Dividends paidUSD 306.0M
Net buybacksUSD 1.0B
Share of profit141.3%
Consecutive raises3 years

USD 306.0M in dividends and USD 1.0B in buybacks — 141% of the year's profit, so the payout drew on cash built up earlier.

Growth
+10.1% a year
revenue, compounded over five years
CAGR
3 yrs
5 yrs
10 yrs
15 yrs
Revenue
+4.0%
+10.1%
Net income
+8.2%
EPS, diluted
+10.9%
Dividend / share
+7.6%
Returned to shareholders
−16.0%
+38.1%

Compound annual rates per period — left blank where the series crosses a loss.

Share base
0.34B
Shares outstanding, FY2025
0.430.342017202020232025
0.430.342017202020232025
Change, 5 years−30.9%
Change, 10 years—

The share count shrank 31% in five years — the same company, cut into fewer, larger slices.

Advertisement
AdSense · Leaderboard 728×90300×250
Balance sheet
USD 41.5B
total assets, end of FY2025
Total assetsUSD 41.5B
EquityUSD 5.1B
CashUSD 785.0M
Gross debtUSD 18.8B
Net debtUSD 18.1B
Current ratio0.78×

Net debt stands at 354% of equity.

History
9 fiscal years
Every figure from documents filed with the SEC · USD
Metric
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue $B
17.6
14.8
13.8
15.6
17.7
10.8
11.5
9.8
5.4
Operating income $B
1.9
4.1
2.7
−1.2
−1.5
1.5
2.0
0.5
0.2
EBITDA $B
3.9
5.9
4.2
0.4
0.2
3.3
3.6
1.9
0.9
Income tax $B
0.2
0.7
0.5
−0.3
−0.5
0.3
0.3
−0.0
0.5
Net income $B
0.9
2.7
1.5
−1.2
−1.3
0.6
0.9
−0.1
−0.3
EPS, diluted $
2.18
7.00
3.58
−3.26
−2.69
1.30
1.86
−0.11
−0.59
Dividend / sh $
0.90
0.87
0.82
0.72
·
·
0.12
·
·
Payout %
32
11
21
−25
−23
42
26
−0
−0
ROE %
17.7
48.9
29.2
−18.6
−15.3
7.8
11.7
−0.7
·
Shares out B
0.34
0.34
0.35
0.39
0.47
0.49
0.49
0.49
0.43

Slide the table for earlier years · "·" marks figures not disclosed in the filing for that year.

How we verifyAUDITED
25 of 25
checks passed before publication
EPS recomputationBalance-sheet identityGross profitBalance-sheet liquidity

Every figure was compared against the original statement: 0 failures and 0 presentation gaps.

What we don’t show

We’d rather say what’s missing than fill the gap with an estimate.

P/E rationeeds a market quote — not yet licensed
Market capitalizationneeds a market quote — not yet licensed
Dividend yieldneeds a market quote — not yet licensed
Price-to-bookneeds a market quote — not yet licensed