Why is Vistra Corp. ?
1
Low ability to service debt as the company has a high Debt to EBITDA ratio of 7.19 times
- Low ability to service debt as the company has a high Debt to EBITDA ratio of 7.19 times
- The company has been able to generate a Return on Capital Employed (avg) of 15.00% signifying low profitability per unit of total capital (equity and debt)
2
Flat results in Jun 25
- INTEREST(9M) At USD 919 MM has Grown at 30.35%
- INTEREST COVERAGE RATIO(Q) Lowest at 450.18
- PRE-TAX PROFIT(Q) At USD 369 MM has Fallen at -47.59%
3
With ROCE of 35.07%, it has a fair valuation with a 3.90 Enterprise value to Capital Employed
- The stock is trading at a discount compared to its peers' average historical valuations
- Over the past year, while the stock has generated a return of 11.35%, its profits have risen by 134.9% ; the PEG ratio of the company is 0.1
How much should you sell?
- All quantity irrespective of whether you are making profits or losses
(If sector exposure > 30%, please use optimiser tool to see which are the best stocks to hold in Power)
When to re-enter? - We will constantly monitor the company and review our call based on new data
Is Vistra Corp. for you?
High Risk, High Return
Absolute
Risk Adjusted
Volatility
Vistra Corp.
9.15%
1.43
66.33%
S&P 500
13.22%
0.64
20.20%
Quality key factors
Factor
Value
Sales Growth (5y)
13.77%
EBIT Growth (5y)
31.68%
EBIT to Interest (avg)
2.61
Debt to EBITDA (avg)
7.19
Net Debt to Equity (avg)
3.48
Sales to Capital Employed (avg)
0.84
Tax Ratio
16.50%
Dividend Payout Ratio
12.48%
Pledged Shares
0
Institutional Holding
94.64%
ROCE (avg)
15.00%
ROE (avg)
29.46%
Valuation Key Factors 
Factor
Value
P/E Ratio
17
Industry P/E
Price to Book Value
14.00
EV to EBIT
11.12
EV to EBITDA
8.09
EV to Capital Employed
3.90
EV to Sales
3.88
PEG Ratio
0.11
Dividend Yield
48.00%
ROCE (Latest)
35.07%
ROE (Latest)
83.18%
Technical key factors
Indicator
Weekly
Monthly
MACD
Mildly Bearish
Bullish
RSI
No Signal
No Signal
Bollinger Bands
Mildly Bearish
Mildly Bullish
Moving Averages
Mildly Bullish (Daily)
KST
Mildly Bearish
Mildly Bearish
Dow Theory
No Trend
Mildly Bearish
OBV
No Trend
Mildly Bearish
Technical Movement
13What is working for the Company
OPERATING CASH FLOW(Y)
Highest at USD 4,226 MM
NET SALES(HY)
At USD 9,252 MM has Grown at 42.76%
NET PROFIT(9M)
Higher at USD 3,395.41 MM
-14What is not working for the Company
INTEREST(9M)
At USD 919 MM has Grown at 30.35%
INTEREST COVERAGE RATIO(Q)
Lowest at 450.18
PRE-TAX PROFIT(Q)
At USD 369 MM has Fallen at -47.59%
RAW MATERIAL COST(Y)
Grown by 18.28% (YoY
DEBT-EQUITY RATIO
(HY)
Highest at 364.01 %
OPERATING PROFIT MARGIN(Q)
Lowest at 30.56 %
NET PROFIT(Q)
Fallen at -29.25%
Here's what is working for Vistra Corp.
Net Sales
At USD 9,252 MM has Grown at 42.76%
Year on Year (YoY)MOJO Watch
Near term sales trend is positive
Net Sales (USD MM)
Operating Cash Flow
Highest at USD 4,226 MM
in the last three yearsMOJO Watch
The company has generated higher cash revenues from business operations
Operating Cash Flows (USD MM)
Here's what is not working for Vistra Corp.
Interest Coverage Ratio
Lowest at 450.18
in the last five periodsMOJO Watch
The company's ability to manage interest payments is deteriorating
Operating Profit to Interest
Pre-Tax Profit
At USD 369 MM has Fallen at -47.59%
Year on Year (YoY)MOJO Watch
Near term Pre-Tax Profit trend is very negative
Pre-Tax Profit (USD MM)
Interest
At USD 919 MM has Grown at 30.35%
over previous Semi-Annual periodMOJO Watch
Rising interest cost signifies increased borrowings
Interest Paid (USD MM)
Operating Profit Margin
Lowest at 30.56 %
in the last five periodsMOJO Watch
Company's profit margin has deteriorated
Operating Profit to Sales
Net Profit
Fallen at -29.25%
Year on Year (YoY)MOJO Watch
Near term Net Profit trend is negative
Net Profit (USD MM)
Debt-Equity Ratio
Highest at 364.01 %
in the last five Semi-Annual periodsMOJO Watch
The company is borrowing more to fund its operations; it's liquidity situation may be stressed
Debt-Equity Ratio
Raw Material Cost
Grown by 18.28% (YoY)
MOJO Watch
The company's ability to pass on the cost of raw materials to customers has deteriorated; this may lead to a fall in profit margin
Raw Material Cost as a percentage of Sales






