VSTVistra Corp.
Vistra is an integrated retail electricity and power generation company that provides essential power resources to customers, businesses, and communities from California to Maine. 10-K, Item 1
- Employees
- 6,390
- Headquarters
- Irving, TX
- CEO
- James A. Burke
- Next results
- around Feb 25, 2027
VST and 9 peers, year by year
The 9 Utilities companies closest to VST in revenue over the last twelve months. Every number is from the 10-K and links to it in SEC's Inline XBRL viewer.
Choose the peers
| Company | Year | Revenue | Sales growth | Operating margin | Net margin | FCF margin | Return on equity | Debt / equity |
|---|---|---|---|---|---|---|---|---|
| VST Vistra Corp. | FY2025 | $17.7B | +19.1% | 10.7% | 5.3% | 7.4% | 18.5% | 3.70 |
| AEP American Electric Power | FY2025 | $21.9B | +8.7% | 24.3% | 16.4% | 16.0% | 11.5% | 1.54 |
| EIX Edison International | FY2025 | $19.3B | +9.8% | 36.7% | 23.1% | −3.7% | 25.4% | 2.30 |
| ED Consolidated Edison | FY2025 | $17.0B | +10.2% | 17.2% | 11.9% | - | 8.4% | 1.07 |
| D Dominion Energy | FY2025 | $16.5B | +16.5% | 26.7% | 18.1% | - | 10.3% | 1.68 |
| DTE DTE Energy | FY2025 | $15.8B | +26.9% | 15.0% | 9.2% | - | 11.9% | 2.13 |
| EXC Exelon | FY2025 | $24.3B | +5.3% | 21.2% | 11.4% | −9.4% | 9.6% | 1.74 |
| FE FirstEnergy | FY2025 | $15.1B | +12.0% | 14.6% | 6.8% | −6.7% | 8.2% | 2.12 |
| PCG PG&E Corporation | FY2025 | $24.9B | +2.1% | 19.0% | 10.4% | −12.3% | 8.0% | 1.85 |
| XEL Xcel Energy | FY2025 | $14.7B | +9.1% | 17.6% | 13.8% | −46.5% | 8.5% | 1.44 |
Revenue, FY2017 to FY2025
Revenue as reported in the 10-K.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | $5.4B | $9.8B | $11.8B | $11.4B | $17.7B | $15.6B | $14.8B | $17.2B | $17.7B |
| AEP Dec | $15.4B | $16.2B | $15.6B | $14.9B | $16.8B | $19.6B | $19.5B | $20.0B | $21.9B |
| EIX Dec | $12.3B | $12.7B | $12.3B | $13.6B | $14.9B | $17.2B | $16.3B | $17.6B | $19.3B |
| ED Dec | $12.0B | $12.3B | $12.6B | $12.2B | $13.7B | $15.7B | $14.7B | $15.5B | $17.0B |
| D Dec | $12.6B | $11.2B | $14.4B | $14.2B | $11.7B | $14.6B | $14.4B | $14.5B | $16.5B |
| DTE Dec | $12.6B | $14.2B | $12.2B | $11.4B | $15.0B | $19.2B | $12.7B | $12.5B | $15.8B |
| EXC Dec | $33.6B | $36.0B | $34.4B | $16.7B | $17.9B | $19.1B | $21.7B | $23.0B | $24.3B |
| FE Dec | $14.0B | $11.3B | $11.0B | $10.8B | $11.1B | $12.5B | $12.9B | $13.5B | $15.1B |
| PCG Dec | $17.1B | $16.8B | $17.1B | $18.5B | $20.6B | $21.7B | $24.4B | $24.4B | $24.9B |
| XEL Dec | $11.4B | $11.5B | $11.5B | $11.5B | $13.4B | $15.3B | $14.2B | $13.4B | $14.7B |
| Peer median | $12.6B | $12.7B | $12.6B | $13.6B | $14.9B | $17.2B | $14.7B | $15.5B | $17.0B |
Sales growth, FY2017 to FY2025
Revenue against the fiscal year before.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | - | +68.4% | +17.9% | −6.0% | +63.1% | −11.7% | −11.7% | +6.9% | +19.1% |
| AEP Dec | −5.8% | +5.0% | −3.9% | −4.1% | +12.6% | +17.0% | +0.3% | +2.6% | +8.7% |
| EIX Dec | +3.8% | +2.7% | −2.4% | +10.0% | +9.8% | +15.5% | −5.1% | +7.7% | +9.8% |
| ED Dec | −0.3% | +2.5% | +1.8% | −1.0% | +11.9% | +14.9% | −6.3% | +6.9% | +10.2% |
| D Dec | +7.2% | +6.2% | +26.2% | +0.1% | +3.0% | +24.8% | −7.3% | +5.2% | +16.5% |
| DTE Dec | +18.6% | +12.7% | −10.9% | −6.1% | +31.0% | +28.5% | −33.7% | −2.3% | +26.9% |
| EXC Dec | +7.0% | +7.2% | −4.3% | −4.1% | +7.7% | +6.4% | +13.9% | +6.0% | +5.3% |
| FE Dec | +2.1% | +3.0% | −1.3% | −1.0% | +3.2% | +11.9% | +3.3% | +4.7% | +12.0% |
| PCG Dec | −3.0% | −2.2% | +2.2% | +7.8% | +11.8% | +5.0% | +12.7% | 0.0% | +2.1% |
| XEL Dec | +2.7% | +1.2% | −0.1% | 0.0% | +16.5% | +14.0% | −7.2% | −5.4% | +9.1% |
| Peer median | +2.7% | +3.0% | −1.3% | −1.0% | +11.8% | +14.9% | −5.1% | +4.7% | +9.8% |
Operating margin, FY2017 to FY2025
Operating income / revenue.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | 3.6% | 5.0% | 16.9% | 13.3% | −8.6% | −7.5% | 18.0% | 23.7% | 10.7% |
| AEP Dec | 22.9% | 16.6% | 16.7% | 20.0% | 20.3% | 17.7% | 18.3% | 21.6% | 24.3% |
| EIX Dec | 11.8% | −4.4% | 14.4% | 9.0% | 9.9% | 8.6% | 16.1% | 16.6% | 36.7% |
| ED Dec | 23.1% | 21.6% | 21.3% | 21.7% | 20.7% | 16.7% | 21.8% | 17.3% | 17.2% |
| D Dec | 31.3% | 26.9% | 10.7% | 14.5% | 17.1% | 9.9% | 23.7% | 22.5% | 26.7% |
| DTE Dec | 13.6% | 11.2% | 11.8% | 13.6% | 10.0% | 9.1% | 17.6% | 16.8% | 15.0% |
| EXC Dec | 13.1% | 10.8% | 12.7% | 13.1% | 15.0% | 17.4% | 18.5% | 18.8% | 21.2% |
| FE Dec | 17.3% | 22.2% | 22.7% | 20.0% | 15.5% | 15.3% | 17.6% | 17.6% | 14.6% |
| PCG Dec | 17.0% | −57.9% | −58.9% | 9.5% | 9.1% | 8.5% | 10.9% | 18.3% | 19.0% |
| XEL Dec | 19.5% | 17.0% | 18.2% | 18.4% | 16.4% | 15.9% | 17.5% | 17.8% | 17.6% |
| Peer median | 17.3% | 16.6% | 14.4% | 14.5% | 15.5% | 15.3% | 17.6% | 17.8% | 19.0% |
Net margin, FY2017 to FY2025
Net income / revenue.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | −4.7% | −0.6% | 7.9% | 5.6% | −7.2% | −7.8% | 10.1% | 15.4% | 5.3% |
| AEP Dec | 12.4% | 11.9% | 12.3% | 14.7% | 14.8% | 11.7% | 11.3% | 14.9% | 16.4% |
| EIX Dec | 4.6% | −3.3% | 10.4% | 5.4% | 5.1% | 3.6% | 7.3% | 7.3% | 23.1% |
| ED Dec | 12.7% | 11.2% | 10.7% | 9.0% | 9.8% | 10.6% | 17.2% | 11.8% | 11.9% |
| D Dec | 23.8% | 21.9% | 9.4% | −2.8% | 29.1% | 8.2% | 13.6% | 14.1% | 18.1% |
| DTE Dec | 9.0% | 7.9% | 9.6% | 12.0% | 6.1% | 5.6% | 11.0% | 11.3% | 9.2% |
| EXC Dec | 11.3% | 5.6% | 8.5% | 11.8% | 9.5% | 11.4% | 10.7% | 10.7% | 11.4% |
| FE Dec | −12.3% | 12.0% | 8.3% | 10.0% | 11.5% | 3.3% | 8.6% | 7.3% | 6.8% |
| PCG Dec | 9.6% | −40.9% | −44.7% | −7.1% | −0.5% | 8.3% | 9.2% | 10.1% | 10.4% |
| XEL Dec | 10.1% | 10.9% | 11.9% | 12.8% | 11.9% | 11.3% | 12.5% | 14.4% | 13.8% |
| Peer median | 10.1% | 10.9% | 9.6% | 10.0% | 9.8% | 8.3% | 11.0% | 11.3% | 11.9% |
Free cash flow, FY2017 to FY2025
Cash from operations minus capital spending.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | $1.3B | $941.0M | $2.0B | $2.1B | −$1.2B | −$816.0M | $3.8B | $2.5B | $1.3B |
| AEP Dec | $4.3B | $5.2B | $3.4B | $3.8B | - | - | $4.9B | $6.4B | $3.5B |
| EIX Dec | −$247.0M | −$1.3B | −$5.2B | −$4.2B | −$5.5B | −$2.6B | −$2.0B | −$693.0M | −$715.0M |
| ED Dec | −$239.0M | −$2.6B | −$542.0M | −$1.9B | −$1.2B | −$530.0M | - | - | - |
| D Dec | −$1.0B | $519.0M | $224.0M | - | - | - | - | - | - |
| DTE Dec | - | - | - | - | - | - | - | - | - |
| EXC Dec | −$104.0M | $1.1B | −$589.0M | −$3.8B | −$5.0B | −$2.3B | −$2.7B | −$1.5B | −$2.3B |
| FE Dec | $1.2B | −$1.3B | −$198.0M | −$1.2B | $324.0M | −$165.0M | −$2.0B | −$1.1B | −$1.0B |
| PCG Dec | $336.0M | −$1.8B | −$1.5B | −$26.8B | −$5.4B | −$5.9B | −$5.0B | −$2.3B | −$3.1B |
| XEL Dec | −$118.0M | −$835.0M | −$962.0M | −$2.5B | −$2.1B | −$706.0M | −$527.0M | −$2.7B | −$6.8B |
| Peer median | −$111.0M | −$1.1B | −$565.5M | −$2.5B | −$3.5B | −$1.5B | −$2.0B | −$1.3B | −$1.6B |
FCF margin, FY2017 to FY2025
Free cash flow / revenue.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | 23.4% | 9.6% | 17.1% | 18.2% | −7.0% | −5.2% | 25.6% | 14.4% | 7.4% |
| AEP Dec | 27.7% | 32.3% | 21.5% | 25.7% | - | - | 25.0% | 32.1% | 16.0% |
| EIX Dec | −2.0% | −10.5% | −42.0% | −31.1% | −36.9% | −14.9% | −12.5% | −3.9% | −3.7% |
| ED Dec | −2.0% | −20.7% | −4.3% | −15.4% | −9.0% | −3.4% | - | - | - |
| D Dec | −8.0% | 4.6% | 1.6% | - | - | - | - | - | - |
| DTE Dec | - | - | - | - | - | - | - | - | - |
| EXC Dec | −0.3% | 2.9% | −1.7% | −22.9% | −27.7% | −11.9% | −12.4% | −6.6% | −9.4% |
| FE Dec | 8.7% | −11.2% | −1.8% | −11.4% | 2.9% | −1.3% | −15.3% | −8.5% | −6.7% |
| PCG Dec | 2.0% | −10.5% | −8.7% | −145.2% | −26.3% | −27.0% | −20.3% | −9.6% | −12.3% |
| XEL Dec | −1.0% | −7.2% | −8.3% | −21.9% | −15.3% | −4.6% | −3.7% | −20.3% | −46.5% |
| Peer median | −0.7% | −8.9% | −3.1% | −21.9% | −20.8% | −8.3% | −12.5% | −7.5% | −8.0% |
Return on equity, FY2017 to FY2025
Net income / shareholders' equity at the year end.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | −4.0% | −0.7% | 11.7% | 7.6% | −15.4% | −25.0% | 28.1% | 47.7% | 18.5% |
| AEP Dec | 10.5% | 10.1% | 9.8% | 10.7% | 11.1% | 9.7% | 8.7% | 11.0% | 11.5% |
| EIX Dec | 4.1% | −3.3% | 8.3% | 5.3% | 4.8% | 3.9% | 7.7% | 8.2% | 25.4% |
| ED Dec | 9.9% | 8.3% | 7.5% | 5.8% | 6.7% | 8.0% | 11.9% | 8.3% | 8.4% |
| D Dec | 17.5% | 12.2% | 4.2% | −1.5% | 12.4% | 4.3% | 7.1% | 7.6% | 10.3% |
| DTE Dec | 11.9% | 10.9% | 10.0% | 11.0% | 10.4% | 10.4% | 12.6% | 12.0% | 11.9% |
| EXC Dec | 12.6% | 6.5% | 9.1% | 6.0% | 5.0% | 8.8% | 9.0% | 9.1% | 9.6% |
| FE Dec | −43.9% | 19.8% | 13.1% | 14.9% | 14.8% | 4.0% | 10.6% | 7.9% | 8.2% |
| PCG Dec | 8.6% | −54.2% | −149.1% | −6.3% | −0.5% | 7.9% | 9.0% | 8.2% | 8.0% |
| XEL Dec | 10.0% | 10.3% | 10.4% | 10.1% | 10.2% | 10.4% | 10.1% | 9.9% | 8.5% |
| Peer median | 10.0% | 10.1% | 9.1% | 6.0% | 10.2% | 8.0% | 9.0% | 8.3% | 9.6% |
Debt / equity, FY2017 to FY2025
Total debt / shareholders' equity at the year end.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | 0.70 | 1.41 | 1.35 | 1.11 | 1.29 | 2.57 | 2.71 | 2.93 | 3.70 |
| AEP Dec | 1.21 | 1.29 | 1.47 | 1.60 | 1.60 | 1.66 | 1.67 | 1.64 | 1.54 |
| EIX Dec | 1.05 | 1.22 | 1.22 | 1.62 | 1.74 | 2.03 | 2.20 | 2.35 | 2.30 |
| ED Dec | 1.08 | 1.19 | 1.20 | 1.28 | 1.22 | 1.26 | 1.16 | 1.22 | 1.07 |
| D Dec | 2.19 | 1.75 | 0.97 | 1.41 | 1.35 | 1.48 | 1.60 | 1.56 | 1.68 |
| DTE Dec | 1.37 | 1.40 | 1.51 | 1.58 | 2.10 | 1.86 | 1.90 | 1.98 | 2.13 |
| EXC Dec | 1.15 | 1.17 | 1.16 | 1.17 | 0.99 | 1.61 | 1.70 | 1.73 | 1.74 |
| FE Dec | 4.98 | 2.86 | 3.01 | 3.38 | 2.75 | 2.13 | 2.39 | 1.93 | 2.12 |
| PCG Dec | 0.07 | 3.48 | 0.00 | 1.95 | 2.14 | 2.18 | 2.19 | 1.83 | 1.85 |
| XEL Dec | 1.38 | 1.41 | 1.41 | 1.42 | 1.50 | 1.49 | 1.49 | 1.43 | 1.44 |
| Peer median | 1.21 | 1.40 | 1.22 | 1.58 | 1.60 | 1.66 | 1.70 | 1.73 | 1.74 |
EPS (diluted), FY2017 to FY2025
Diluted earnings per share, on today's share count after splits.| Company | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|
| VST Dec | −$0.59 | −$0.11 | $1.86 | $1.30 | −$2.69 | −$3.26 | $3.58 | $7.00 | $2.18 |
| AEP Dec | $3.88 | $3.90 | $3.88 | $4.42 | $4.96 | $4.49 | $4.24 | $5.58 | $6.66 |
| EIX Dec | $1.72 | −$1.30 | $3.77 | $1.98 | $2.00 | $1.60 | $3.11 | $3.31 | $11.55 |
| ED Dec | $4.94 | $4.42 | $4.08 | $3.28 | $3.85 | $4.66 | $7.21 | $5.24 | $5.64 |
| D Dec | $4.72 | $3.74 | $1.62 | −$0.57 | $4.12 | $1.33 | $2.25 | $2.33 | $3.45 |
| DTE Dec | $6.32 | $6.17 | $6.31 | $7.08 | $4.67 | $5.52 | $6.76 | $6.77 | $7.03 |
| EXC Dec | $3.98 | $2.07 | $3.01 | $2.01 | $1.74 | - | - | - | - |
| FE Dec | −$3.88 | $1.99 | $1.68 | $1.99 | $2.35 | $0.71 | $1.92 | $1.70 | $1.76 |
| PCG Dec | $3.21 | −$13.25 | −$14.50 | −$1.05 | −$0.05 | $0.84 | $1.05 | $1.15 | $1.18 |
| XEL Dec | $2.25 | $2.47 | $2.64 | $2.79 | $2.96 | $3.17 | $3.21 | $3.44 | $3.42 |
| Peer median | $3.88 | $2.47 | $3.01 | $2.01 | $2.96 | $2.38 | $3.16 | $3.38 | $4.54 |
Fiscal years are lined up as each company's 10-K names them; the month next to a ticker is when its year ends. Hover a number for the XBRL line items and the filing; click it to open the filing on sec.gov. "n/m" means not meaningful: equity below zero, or a base so close to zero that the ratio says nothing. The peer median leaves out VST and needs at least three peers with the number. P/E, P/S and P/FCF at each year end appear here once the site has daily prices. What the same companies write about AI, tariffs and more →
Work on VST in a spreadsheet:
Excel workbook (a sheet per section, ten years by column, charts, links to the filings) ·
CSV.
For a Google Sheet that stays up to date, paste =IMPORTDATA("https://tickdelta.com/company/VST/export.csv") into a cell.