← Screener

VSTVistra Corp.

Utilities · Electric Utilities · NYSE

Compare with peers → Embed

Where it stands

VST among the 31 companies we cover

All 31 →

Every dot is one of the 31 companies, the better end on the right. Hover a dot for the company.

Sales growth

+3.0%28th of 31 · median +9.7%

Net margin

13.1%19th of 31 · median 13.8%

Return on equity

42.9%1st of 31 · median 10.3%

Free cash flow margin

12.7%1st of 24 · median -13.7%

Debt / equity (less is better)

3.3529th of 30 · median 1.70

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.

5 years 10 years Download CSV

Choose the peers

Each company's latest fiscal year
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

Revenuepeer median $17.0B

Sales growthpeer median +9.8%

Operating marginpeer median 19.0%

Net marginpeer median 11.9%

FCF marginpeer median −8.0%

Return on equitypeer median 9.6%

EIX 25.4%
VST 18.5%
DTE 11.9%
AEP 11.5%
D 10.3%
EXC 9.6%
XEL 8.5%
ED 8.4%
FE 8.2%
PCG 8.0%

Debt / equitypeer median 1.74

VST 3.70
EIX 2.30
DTE 2.13
FE 2.12
PCG 1.85
EXC 1.74
D 1.68
AEP 1.54
XEL 1.44
ED 1.07

RevenueSales growthOperating marginNet marginFree cash flowFCF marginReturn on equityDebt / equityEPS (diluted)

Revenue, FY2021 to FY2025

Revenue as reported in the 10-K.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	$17.7B	$15.6B	$14.8B	$17.2B	$17.7B
AEP Dec	$16.8B	$19.6B	$19.5B	$20.0B	$21.9B
EIX Dec	$14.9B	$17.2B	$16.3B	$17.6B	$19.3B
ED Dec	$13.7B	$15.7B	$14.7B	$15.5B	$17.0B
D Dec	$11.7B	$14.6B	$14.4B	$14.5B	$16.5B
DTE Dec	$15.0B	$19.2B	$12.7B	$12.5B	$15.8B
EXC Dec	$17.9B	$19.1B	$21.7B	$23.0B	$24.3B
FE Dec	$11.1B	$12.5B	$12.9B	$13.5B	$15.1B
PCG Dec	$20.6B	$21.7B	$24.4B	$24.4B	$24.9B
XEL Dec	$13.4B	$15.3B	$14.2B	$13.4B	$14.7B
Peer median	$14.9B	$17.2B	$14.7B	$15.5B	$17.0B

Sales growth, FY2021 to FY2025

Revenue against the fiscal year before.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	+63.1%	−11.7%	−11.7%	+6.9%	+19.1%
AEP Dec	+12.6%	+17.0%	+0.3%	+2.6%	+8.7%
EIX Dec	+9.8%	+15.5%	−5.1%	+7.7%	+9.8%
ED Dec	+11.9%	+14.9%	−6.3%	+6.9%	+10.2%
D Dec	+3.0%	+24.8%	−7.3%	+5.2%	+16.5%
DTE Dec	+31.0%	+28.5%	−33.7%	−2.3%	+26.9%
EXC Dec	+7.7%	+6.4%	+13.9%	+6.0%	+5.3%
FE Dec	+3.2%	+11.9%	+3.3%	+4.7%	+12.0%
PCG Dec	+11.8%	+5.0%	+12.7%	0.0%	+2.1%
XEL Dec	+16.5%	+14.0%	−7.2%	−5.4%	+9.1%
Peer median	+11.8%	+14.9%	−5.1%	+4.7%	+9.8%

Operating margin, FY2021 to FY2025

Operating income / revenue.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	−8.6%	−7.5%	18.0%	23.7%	10.7%
AEP Dec	20.3%	17.7%	18.3%	21.6%	24.3%
EIX Dec	9.9%	8.6%	16.1%	16.6%	36.7%
ED Dec	20.7%	16.7%	21.8%	17.3%	17.2%
D Dec	17.1%	9.9%	23.7%	22.5%	26.7%
DTE Dec	10.0%	9.1%	17.6%	16.8%	15.0%
EXC Dec	15.0%	17.4%	18.5%	18.8%	21.2%
FE Dec	15.5%	15.3%	17.6%	17.6%	14.6%
PCG Dec	9.1%	8.5%	10.9%	18.3%	19.0%
XEL Dec	16.4%	15.9%	17.5%	17.8%	17.6%
Peer median	15.5%	15.3%	17.6%	17.8%	19.0%

Net margin, FY2021 to FY2025

Net income / revenue.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	−7.2%	−7.8%	10.1%	15.4%	5.3%
AEP Dec	14.8%	11.7%	11.3%	14.9%	16.4%
EIX Dec	5.1%	3.6%	7.3%	7.3%	23.1%
ED Dec	9.8%	10.6%	17.2%	11.8%	11.9%
D Dec	29.1%	8.2%	13.6%	14.1%	18.1%
DTE Dec	6.1%	5.6%	11.0%	11.3%	9.2%
EXC Dec	9.5%	11.4%	10.7%	10.7%	11.4%
FE Dec	11.5%	3.3%	8.6%	7.3%	6.8%
PCG Dec	−0.5%	8.3%	9.2%	10.1%	10.4%
XEL Dec	11.9%	11.3%	12.5%	14.4%	13.8%
Peer median	9.8%	8.3%	11.0%	11.3%	11.9%

Free cash flow, FY2021 to FY2025

Cash from operations minus capital spending.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	−$1.2B	−$816.0M	$3.8B	$2.5B	$1.3B
AEP Dec	-	-	$4.9B	$6.4B	$3.5B
EIX Dec	−$5.5B	−$2.6B	−$2.0B	−$693.0M	−$715.0M
ED Dec	−$1.2B	−$530.0M	-	-	-
D Dec	-	-	-	-	-
DTE Dec	-	-	-	-	-
EXC Dec	−$5.0B	−$2.3B	−$2.7B	−$1.5B	−$2.3B
FE Dec	$324.0M	−$165.0M	−$2.0B	−$1.1B	−$1.0B
PCG Dec	−$5.4B	−$5.9B	−$5.0B	−$2.3B	−$3.1B
XEL Dec	−$2.1B	−$706.0M	−$527.0M	−$2.7B	−$6.8B
Peer median	−$3.5B	−$1.5B	−$2.0B	−$1.3B	−$1.6B

FCF margin, FY2021 to FY2025

Free cash flow / revenue.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	−7.0%	−5.2%	25.6%	14.4%	7.4%
AEP Dec	-	-	25.0%	32.1%	16.0%
EIX Dec	−36.9%	−14.9%	−12.5%	−3.9%	−3.7%
ED Dec	−9.0%	−3.4%	-	-	-
D Dec	-	-	-	-	-
DTE Dec	-	-	-	-	-
EXC Dec	−27.7%	−11.9%	−12.4%	−6.6%	−9.4%
FE Dec	2.9%	−1.3%	−15.3%	−8.5%	−6.7%
PCG Dec	−26.3%	−27.0%	−20.3%	−9.6%	−12.3%
XEL Dec	−15.3%	−4.6%	−3.7%	−20.3%	−46.5%
Peer median	−20.8%	−8.3%	−12.5%	−7.5%	−8.0%

Return on equity, FY2021 to FY2025

Net income / shareholders' equity at the year end.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	−15.4%	−25.0%	28.1%	47.7%	18.5%
AEP Dec	11.1%	9.7%	8.7%	11.0%	11.5%
EIX Dec	4.8%	3.9%	7.7%	8.2%	25.4%
ED Dec	6.7%	8.0%	11.9%	8.3%	8.4%
D Dec	12.4%	4.3%	7.1%	7.6%	10.3%
DTE Dec	10.4%	10.4%	12.6%	12.0%	11.9%
EXC Dec	5.0%	8.8%	9.0%	9.1%	9.6%
FE Dec	14.8%	4.0%	10.6%	7.9%	8.2%
PCG Dec	−0.5%	7.9%	9.0%	8.2%	8.0%
XEL Dec	10.2%	10.4%	10.1%	9.9%	8.5%
Peer median	10.2%	8.0%	9.0%	8.3%	9.6%

Debt / equity, FY2021 to FY2025

Total debt / shareholders' equity at the year end.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	1.29	2.57	2.71	2.93	3.70
AEP Dec	1.60	1.66	1.67	1.64	1.54
EIX Dec	1.74	2.03	2.20	2.35	2.30
ED Dec	1.22	1.26	1.16	1.22	1.07
D Dec	1.35	1.48	1.60	1.56	1.68
DTE Dec	2.10	1.86	1.90	1.98	2.13
EXC Dec	0.99	1.61	1.70	1.73	1.74
FE Dec	2.75	2.13	2.39	1.93	2.12
PCG Dec	2.14	2.18	2.19	1.83	1.85
XEL Dec	1.50	1.49	1.49	1.43	1.44
Peer median	1.60	1.66	1.70	1.73	1.74

EPS (diluted), FY2021 to FY2025

Diluted earnings per share, on today's share count after splits.

Company	FY2021	FY2022	FY2023	FY2024	FY2025
VST Dec	−$2.69	−$3.26	$3.58	$7.00	$2.18
AEP Dec	$4.96	$4.49	$4.24	$5.58	$6.66
EIX Dec	$2.00	$1.60	$3.11	$3.31	$11.55
ED Dec	$3.85	$4.66	$7.21	$5.24	$5.64
D Dec	$4.12	$1.33	$2.25	$2.33	$3.45
DTE Dec	$4.67	$5.52	$6.76	$6.77	$7.03
EXC Dec	$1.74	-	-	-	-
FE Dec	$2.35	$0.71	$1.92	$1.70	$1.76
PCG Dec	−$0.05	$0.84	$1.05	$1.15	$1.18
XEL Dec	$2.96	$3.17	$3.21	$3.44	$3.42
Peer median	$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 →

Next Industry numbers →

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.