Skip to main content
رجوع
VST logo

Vistra Corp.

جودة البيانات: 100%
VST
NYSE Utilities Independent Power Producers
KWD 151.51
▼ KWD 1.21 (-0.79%)
القيمة السوقية: 51.29B
نطاق اليوم
KWD 150.47 KWD 157.90
نطاق 52 أسبوعًا
KWD 90.51 KWD 219.82
حجم التداول
3,491,406
متوسط 50 يوم / 200 يوم
KWD 163.20 / KWD 181.88
الإغلاق السابق
KWD 152.72

Quick Summary

تاريخ السعر

الاتجاهات المالية

مقارنة الأقران

مقابل وسيط قطاع Utilities (208 نظير)

المقياس السهم وسيط القطاع
P/E 54.3 13.0
P/B 10.0 1.4
ROE % 17.7 9.3
Net Margin % 5.6 10.8
Rev Growth 5Y % 6.2 6.0
D/E 4.0 1.4

السعر المستهدف للمحللين

Hold
KWD 230.56 +52.2%
Low: KWD 203.00 High: KWD 293.00
مكرر الربحية المستقبلي
17.62
ربحية السهم المستقبلية
KWD 8.60
نمو ربحية السهم (تقدير)
+0.0%
الإيرادات المقدّرة
23.30B

تقديرات الأرباح

الفترة تقدير ربحية السهم تقدير الإيرادات المحللون
FY2030 KWD 17.42
KWD 13.75 – KWD 21.57
25.15B 5
FY2029 KWD 15.25
KWD 12.03 – KWD 18.88
24.71B 2
FY2028 KWD 13.01
KWD 12.15 – KWD 13.41
26.26B 7

Earnings Surprises

Last 8 quarters
Quarter Est. EPS Actual EPS Surprise
2026-02-26 KWD 2.31 KWD 0.54 -76.5%
2025-11-06 KWD 2.08 KWD 1.75 -15.9%
2025-08-06 KWD 0.88 KWD 0.81 -7.4%
2025-05-08 KWD 0.54 -KWD 0.93 -273.5%
2025-02-27 KWD 0.85 KWD 1.14 +34.1%
2024-11-07 KWD 1.20 KWD 5.40 +350.0%
2024-08-08 KWD 1.38 KWD 0.90 -34.8%
2024-05-09 KWD 0.62 KWD 0.23 -62.8%

Dividend History

7 yr streak

Yield

0.01%

Payout Ratio

0.53%

Growth (3Y)

7.58%

Growth (5Y)

10.79%

Ex-Date Payment Date Amount Yield
Mar 20, 2026 Mar 31, 2026 KWD 0.23 0.62%
Dec 22, 2025 Dec 31, 2025 KWD 0.23 0.56%
Sep 19, 2025 Sep 30, 2025 KWD 0.23 0.42%
Jun 18, 2025 Jun 30, 2025 KWD 0.23 0.49%
Mar 20, 2025 Mar 31, 2025 KWD 0.22 0.67%
Dec 20, 2024 Dec 31, 2024 KWD 0.22 0.62%
Sep 20, 2024 Dec 31, 2024 KWD 0.22 0.80%
Jun 18, 2024 Jun 28, 2024 KWD 0.22 0.97%
Mar 19, 2024 Mar 29, 2024 KWD 0.22 1.32%
Dec 19, 2023 Dec 29, 2023 KWD 0.21 2.18%
Sep 19, 2023 Sep 29, 2023 KWD 0.21 2.41%
Jun 20, 2023 Jun 30, 2023 KWD 0.20 3.12%
Mar 21, 2023 Mar 31, 2023 KWD 0.20 3.00%
Dec 19, 2022 Dec 29, 2022 KWD 0.19 3.03%
Sep 20, 2022 Sep 30, 2022 KWD 0.18 2.73%
Jun 21, 2022 Jun 30, 2022 KWD 0.18 2.84%
Mar 21, 2022 Mar 31, 2022 KWD 0.17 2.81%
Dec 15, 2021 Dec 30, 2021 KWD 0.15 2.90%
Sep 15, 2021 Sep 30, 2021 KWD 0.15 3.17%
Jun 15, 2021 Jun 30, 2021 KWD 0.15 3.10%

النقاط الرئيسية

Revenue grew 6.22% annually over 5 years — modest growth
Earnings declined -64.50% over the past year
ROE of 17.68% — decent returns on equity
Debt/Equity of 3.99 — high leverage
Generating 129.00M in free cash flow
P/E of 54.34 — premium valuation

النمو

Revenue Growth (5Y)
6.22%
Revenue (1Y)-12.41%
Earnings (1Y)-64.50%
FCF Growth (3Y)-81.52%

الجودة

Return on Equity
17.68%
ROIC3.93%
Net Margin5.56%
Op. Margin7.87%

الأمان

Debt / Equity
3.99
Current Ratio0.78
Interest Coverage1.13

التقييم

P/E Ratio
54.34
Forward P/E17.62
P/B Ratio10.04
EV/EBITDA53.09
Dividend Yield0.01%

All Fundamental Metrics

Growth
Revenue Growth (1Y) -12.41% Revenue Growth (3Y) 4.50%
Earnings Growth (1Y) -64.50% Earnings Growth (3Y) -20.48%
Revenue Growth (5Y) 6.22% Earnings Growth (5Y) N/A
Profitability
Revenue (TTM) 16.97B Net Income (TTM) 944.00M
ROE 17.68% ROA 2.27%
Gross Margin 17.52% Operating Margin 7.87%
Net Margin 5.56% Free Cash Flow (TTM) 129.00M
ROIC 3.93% FCF Growth (3Y) -81.52%
Safety
Debt / Equity 3.99 Current Ratio 0.78
Interest Coverage 1.13
Dividends
Dividend Yield 0.01% Payout Ratio 0.53%
Dividend Growth (3Y) 7.58% Dividend Growth (5Y) 10.79%
Consecutive Div Years 7 yrs
Valuation
P/E Ratio 54.34 Forward P/E 17.62
P/B Ratio 10.04 P/S Ratio 3.02
PEG Ratio -0.84 Forward PEG N/A
EV/EBITDA 53.09 Fwd EV/EBITDA 13.66
Forward P/S 2.20 Fwd Earnings Yield 5.68%
FCF Yield 0.25%
Market Cap 51.29B Enterprise Value 70.87B

Income Statement

Annual, most recent first

Income statement data, annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Revenue 16.97B 19.38B 15.54B 17.84B 13.33B
Net Income 944.00M 2.66B 1.49B -1.23B -1.27B
EPS (Diluted) 2.21 7.00 3.58 -3.26 -2.62
Gross Profit 2.97B 7.69B 5.17B 3.81B 60.00M
Operating Income 1.34B 6.23B 3.91B 2.64B -988.00M

Balance Sheet

Annual, most recent first

Balance sheet data, annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Total Assets 41.55B 37.77B 32.97B 32.79B 29.68B
Total Liabilities 36.44B 32.19B 27.64B 27.87B 21.39B
Shareholders' Equity 5.11B 5.57B 5.31B 4.90B 8.29B
Total Debt 20.40B 17.36B 14.68B 13.34B 11.01B
Cash & Equivalents 816.00M 1.19B 3.49B 455.00M 1.33B
Current Assets 9.18B 8.12B 11.64B 11.12B 7.88B
Current Liabilities 11.81B 8.43B 9.82B 10.34B 5.84B