vs
Side-by-side financial comparison of MARSH & MCLENNAN COMPANIES, INC. (MRSH) and Vistra Corp. (VST). Click either name above to swap in a different company.
MARSH & MCLENNAN COMPANIES, INC. is the larger business by last-quarter revenue ($6.6B vs $4.8B, roughly 1.4× Vistra Corp.). MARSH & MCLENNAN COMPANIES, INC. runs the higher net margin — 12.4% vs 4.8%, a 7.6% gap on every dollar of revenue. On growth, Vistra Corp. posted the faster year-over-year revenue change (31.2% vs 8.7%). MARSH & MCLENNAN COMPANIES, INC. produced more free cash flow last quarter ($2.1B vs $596.0M). Over the past eight quarters, Vistra Corp.'s revenue compounded faster (23.3% CAGR vs 0.9%).
Marsh & McLennan Companies, Inc., doing business as Marsh McLennan and Marsh, is a global professional services firm, headquartered in New York City with businesses in insurance brokerage, risk management, reinsurance services, talent management, investment advisory, and management consulting. Its four main operating companies are Marsh, which offers risk management, insurance broking, insurance program management, risk consulting, analytical modeling and alternative risk financing services; ...
Vistra may refer to either of two companies:Vistra, a corporate services company based in Hong Kong Vistra Corp, an energy company based in Texas
MRSH vs VST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $6.6B | $4.8B |
| Net Profit | $821.0M | $233.0M |
| Gross Margin | — | — |
| Operating Margin | 18.5% | 9.9% |
| Net Margin | 12.4% | 4.8% |
| Revenue YoY | 8.7% | 31.2% |
| Net Profit YoY | 4.2% | -47.2% |
| EPS (diluted) | $1.68 | $0.55 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $6.6B | $4.8B | ||
| Q3 25 | $6.4B | $4.8B | ||
| Q2 25 | $7.0B | $3.8B | ||
| Q1 25 | $7.1B | $4.3B | ||
| Q4 24 | $6.1B | $3.7B | ||
| Q3 24 | $5.7B | $4.3B | ||
| Q2 24 | $6.2B | $3.6B | ||
| Q1 24 | $6.5B | $3.2B |
| Q4 25 | $821.0M | $233.0M | ||
| Q3 25 | $747.0M | $652.0M | ||
| Q2 25 | $1.2B | $327.0M | ||
| Q1 25 | $1.4B | $-268.0M | ||
| Q4 24 | $788.0M | $441.0M | ||
| Q3 24 | $747.0M | $1.9B | ||
| Q2 24 | $1.1B | $365.0M | ||
| Q1 24 | $1.4B | $-35.0M |
| Q4 25 | 18.5% | 9.9% | ||
| Q3 25 | 18.4% | 21.7% | ||
| Q2 25 | 26.2% | 13.7% | ||
| Q1 25 | 28.4% | -2.8% | ||
| Q4 24 | 18.8% | 16.4% | ||
| Q3 24 | 19.4% | 59.6% | ||
| Q2 24 | 26.4% | 22.5% | ||
| Q1 24 | 29.7% | 2.7% |
| Q4 25 | 12.4% | 4.8% | ||
| Q3 25 | 11.8% | 13.6% | ||
| Q2 25 | 17.4% | 8.7% | ||
| Q1 25 | 19.6% | -6.3% | ||
| Q4 24 | 13.0% | 12.0% | ||
| Q3 24 | 13.1% | 43.5% | ||
| Q2 24 | 18.1% | 10.1% | ||
| Q1 24 | 21.6% | -1.1% |
| Q4 25 | $1.68 | $0.55 | ||
| Q3 25 | $1.51 | $1.75 | ||
| Q2 25 | $2.45 | $0.81 | ||
| Q1 25 | $2.79 | $-0.93 | ||
| Q4 24 | $1.58 | $1.09 | ||
| Q3 24 | $1.51 | $5.25 | ||
| Q2 24 | $2.27 | $0.90 | ||
| Q1 24 | $2.82 | $-0.24 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $2.7B | $785.0M |
| Total DebtLower is stronger | $19.6B | $15.8B |
| Stockholders' EquityBook value | $15.3B | $5.1B |
| Total Assets | $58.7B | $41.5B |
| Debt / EquityLower = less leverage | 1.28× | 3.11× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $2.7B | $785.0M | ||
| Q3 25 | $2.5B | $602.0M | ||
| Q2 25 | $1.7B | $458.0M | ||
| Q1 25 | $1.6B | $561.0M | ||
| Q4 24 | $2.4B | $1.2B | ||
| Q3 24 | $1.8B | $905.0M | ||
| Q2 24 | $1.7B | $1.6B | ||
| Q1 24 | $1.5B | $1.1B |
| Q4 25 | $19.6B | $15.8B | ||
| Q3 25 | $19.6B | $15.8B | ||
| Q2 25 | $19.6B | $15.5B | ||
| Q1 25 | $19.5B | $15.4B | ||
| Q4 24 | $19.9B | $15.4B | ||
| Q3 24 | $12.8B | $13.9B | ||
| Q2 24 | $12.8B | $13.9B | ||
| Q1 24 | $13.4B | $14.7B |
| Q4 25 | $15.3B | $5.1B | ||
| Q3 25 | $15.4B | $5.2B | ||
| Q2 25 | $16.0B | $4.8B | ||
| Q1 25 | $14.3B | $4.8B | ||
| Q4 24 | $13.5B | $5.6B | ||
| Q3 24 | $13.9B | $5.4B | ||
| Q2 24 | $13.6B | $5.6B | ||
| Q1 24 | $12.6B | $5.7B |
| Q4 25 | $58.7B | $41.5B | ||
| Q3 25 | $58.8B | $38.0B | ||
| Q2 25 | $58.6B | $38.1B | ||
| Q1 25 | $57.0B | $38.2B | ||
| Q4 24 | $56.5B | $37.8B | ||
| Q3 24 | $49.9B | $37.9B | ||
| Q2 24 | $48.6B | $39.1B | ||
| Q1 24 | $47.6B | $38.2B |
| Q4 25 | 1.28× | 3.11× | ||
| Q3 25 | 1.27× | 3.02× | ||
| Q2 25 | 1.23× | 3.22× | ||
| Q1 25 | 1.37× | 3.20× | ||
| Q4 24 | 1.47× | 2.77× | ||
| Q3 24 | 0.93× | 2.56× | ||
| Q2 24 | 0.94× | 2.49× | ||
| Q1 24 | 1.06× | 2.60× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $2.2B | $1.4B |
| Free Cash FlowOCF − Capex | $2.1B | $596.0M |
| FCF MarginFCF / Revenue | 31.2% | 12.4% |
| Capex IntensityCapex / Revenue | 1.6% | 17.4% |
| Cash ConversionOCF / Net Profit | 2.63× | 6.15× |
| TTM Free Cash FlowTrailing 4 quarters | $5.0B | $1.3B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $2.2B | $1.4B | ||
| Q3 25 | $2.1B | $1.5B | ||
| Q2 25 | $1.7B | $572.0M | ||
| Q1 25 | $-622.0M | $599.0M | ||
| Q4 24 | $2.0B | $1.4B | ||
| Q3 24 | $1.9B | $1.7B | ||
| Q2 24 | $1.2B | $1.2B | ||
| Q1 24 | $-781.0M | $312.0M |
| Q4 25 | $2.1B | $596.0M | ||
| Q3 25 | $2.0B | $1.0B | ||
| Q2 25 | $1.6B | $-118.0M | ||
| Q1 25 | $-677.0M | $-169.0M | ||
| Q4 24 | $1.9B | $923.0M | ||
| Q3 24 | $1.8B | $1.0B | ||
| Q2 24 | $1.1B | $698.0M | ||
| Q1 24 | $-868.0M | $-153.0M |
| Q4 25 | 31.2% | 12.4% | ||
| Q3 25 | 31.6% | 21.1% | ||
| Q2 25 | 23.1% | -3.1% | ||
| Q1 25 | -9.6% | -4.0% | ||
| Q4 24 | 31.0% | 25.2% | ||
| Q3 24 | 32.3% | 23.4% | ||
| Q2 24 | 18.2% | 19.4% | ||
| Q1 24 | -13.4% | -4.8% |
| Q4 25 | 1.6% | 17.4% | ||
| Q3 25 | 1.1% | 9.6% | ||
| Q2 25 | 0.8% | 18.4% | ||
| Q1 25 | 0.8% | 18.1% | ||
| Q4 24 | 1.3% | 11.7% | ||
| Q3 24 | 1.3% | 15.8% | ||
| Q2 24 | 1.3% | 13.8% | ||
| Q1 24 | 1.3% | 14.7% |
| Q4 25 | 2.63× | 6.15× | ||
| Q3 25 | 2.79× | 2.25× | ||
| Q2 25 | 1.38× | 1.75× | ||
| Q1 25 | -0.45× | — | ||
| Q4 24 | 2.48× | 3.07× | ||
| Q3 24 | 2.56× | 0.90× | ||
| Q2 24 | 1.08× | 3.28× | ||
| Q1 24 | -0.56× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MRSH
| Marsh Insurance Group | $3.6B | 55% |
| Consulting Segment | $2.6B | 40% |
| Guy Carpenter Reinsurance Group | $179.0M | 3% |
| Other | $175.0M | 3% |
VST
| Retail Energy Charge In ERCOT | $2.1B | 43% |
| Retail Energy Charge In Northeast Midwest | $1.2B | 24% |
| East Segment | $1.1B | 24% |
| Hedging Revenue Realized | $170.0M | 4% |
| Revenue From Other Wholesale Contracts | $116.0M | 2% |
| Transferable Production Tax Credit Revenues | $78.0M | 2% |
| West Segment | $77.0M | 2% |
| Intersegment Sales | $25.0M | 1% |
