vs
Flutter Entertainment plc（FLUT）とVistra Corp.（VST）の財務データ比較。上の社名をクリックして会社を切り替えられます
Vistra Corp.の直近四半期売上が大きい（$4.8B vs $4.7B、Flutter Entertainment plcの約1.0倍）。Vistra Corp.の純利益率が高く（4.8% vs 0.2%、差は4.6%）。Vistra Corp.の前年同期比売上増加率が高い（31.2% vs 24.9%）。Vistra Corp.の直近四半期フリーキャッシュフローが多い（$596.0M vs $392.0M）。過去8四半期でVistra Corp.の売上複合成長率が高い（23.3% vs 18.1%）
Flutter Entertainment plcはアイルランド系米国の多国籍スポーツベッティング・ギャンブル企業です。ニューヨーク証券取引所に上場し、ロンドン証券取引所にもセカンダリー上場しています。傘下にBetfair、FanDuel、Paddy Power、PokerStars、Sportsbetなどの人気ブランドを擁し、世界最大のオンラインベッティング企業です。
米国株式コードVSTのVistra Corpは米国テキサス州を本拠とするエネルギー企業で、電力生産、再生可能エネルギー開発、エネルギー小売などの事業を展開しています。なお「Vistra」は香港を拠点とする企業サービス会社を指すケースもあります。
FLUT vs VST — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $4.7B | $4.8B |
| 純利益 | $10.0M | $233.0M |
| 粗利率 | 44.5% | — |
| 営業利益率 | 5.4% | 9.9% |
| 純利益率 | 0.2% | 4.8% |
| 売上前年比 | 24.9% | 31.2% |
| 純利益前年比 | -93.6% | -47.2% |
| EPS（希薄化後） | $0.00 | $0.55 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $4.7B | $4.8B | ||
| Q3 25 | $3.8B | $4.8B | ||
| Q2 25 | $4.2B | $3.8B | ||
| Q1 25 | $3.7B | $4.3B | ||
| Q4 24 | $3.8B | $3.7B | ||
| Q3 24 | $3.2B | $4.3B | ||
| Q2 24 | $3.6B | $3.6B | ||
| Q1 24 | $3.4B | $3.2B |
| Q4 25 | $10.0M | $233.0M | ||
| Q3 25 | $-789.0M | $652.0M | ||
| Q2 25 | $37.0M | $327.0M | ||
| Q1 25 | $335.0M | $-268.0M | ||
| Q4 24 | $156.0M | $441.0M | ||
| Q3 24 | $-114.0M | $1.9B | ||
| Q2 24 | $297.0M | $365.0M | ||
| Q1 24 | $-177.0M | $-35.0M |
| Q4 25 | 44.5% | — | ||
| Q3 25 | 42.9% | — | ||
| Q2 25 | 46.8% | — | ||
| Q1 25 | 46.6% | — | ||
| Q4 24 | 48.2% | — | ||
| Q3 24 | 46.1% | — | ||
| Q2 24 | 49.2% | — | ||
| Q1 24 | 47.2% | — |
| Q4 25 | 5.4% | 9.9% | ||
| Q3 25 | -22.0% | 21.7% | ||
| Q2 25 | 9.3% | 13.7% | ||
| Q1 25 | 6.1% | -2.8% | ||
| Q4 24 | 7.4% | 16.4% | ||
| Q3 24 | 3.0% | 59.6% | ||
| Q2 24 | 10.2% | 22.5% | ||
| Q1 24 | 3.7% | 2.7% |
| Q4 25 | 0.2% | 4.8% | ||
| Q3 25 | -20.8% | 13.6% | ||
| Q2 25 | 0.9% | 8.7% | ||
| Q1 25 | 9.1% | -6.3% | ||
| Q4 24 | 4.1% | 12.0% | ||
| Q3 24 | -3.5% | 43.5% | ||
| Q2 24 | 8.2% | 10.1% | ||
| Q1 24 | -5.2% | -1.1% |
| Q4 25 | $0.00 | $0.55 | ||
| Q3 25 | $-3.91 | $1.75 | ||
| Q2 25 | $0.59 | $0.81 | ||
| Q1 25 | $1.57 | $-0.93 | ||
| Q4 24 | $0.47 | $1.09 | ||
| Q3 24 | $-0.58 | $5.25 | ||
| Q2 24 | $1.45 | $0.90 | ||
| Q1 24 | $-1.10 | $-0.24 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $1.8B | $785.0M |
| 総負債低いほど良い | $12.3B | $15.8B |
| 株主資本純資産 | $9.0B | $5.1B |
| 総資産 | $29.3B | $41.5B |
| 負債/資本比率低いほどレバレッジが低い | 1.36× | 3.11× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $1.8B | $785.0M | ||
| Q3 25 | $1.7B | $602.0M | ||
| Q2 25 | $1.7B | $458.0M | ||
| Q1 25 | $1.5B | $561.0M | ||
| Q4 24 | $1.5B | $1.2B | ||
| Q3 24 | $1.5B | $905.0M | ||
| Q2 24 | $1.5B | $1.6B | ||
| Q1 24 | $1.4B | $1.1B |
| Q4 25 | $12.3B | $15.8B | ||
| Q3 25 | $12.1B | $15.8B | ||
| Q2 25 | $10.0B | $15.5B | ||
| Q1 25 | $6.8B | $15.4B | ||
| Q4 24 | $6.7B | $15.4B | ||
| Q3 24 | $6.9B | $13.9B | ||
| Q2 24 | $6.8B | $13.9B | ||
| Q1 24 | $6.8B | $14.7B |
| Q4 25 | $9.0B | $5.1B | ||
| Q3 25 | $9.2B | $5.2B | ||
| Q2 25 | $10.2B | $4.8B | ||
| Q1 25 | $9.9B | $4.8B | ||
| Q4 24 | $9.3B | $5.6B | ||
| Q3 24 | $10.2B | $5.4B | ||
| Q2 24 | $9.9B | $5.6B | ||
| Q1 24 | $9.5B | $5.7B |
| Q4 25 | $29.3B | $41.5B | ||
| Q3 25 | $29.3B | $38.0B | ||
| Q2 25 | $29.9B | $38.1B | ||
| Q1 25 | $24.8B | $38.2B | ||
| Q4 24 | $24.5B | $37.8B | ||
| Q3 24 | $25.5B | $37.9B | ||
| Q2 24 | $24.3B | $39.1B | ||
| Q1 24 | $24.4B | $38.2B |
| Q4 25 | 1.36× | 3.11× | ||
| Q3 25 | 1.31× | 3.02× | ||
| Q2 25 | 0.97× | 3.22× | ||
| Q1 25 | 0.69× | 3.20× | ||
| Q4 24 | 0.72× | 2.77× | ||
| Q3 24 | 0.67× | 2.56× | ||
| Q2 24 | 0.69× | 2.49× | ||
| Q1 24 | 0.72× | 2.60× |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $428.0M | $1.4B |
| フリーキャッシュフロー営業CF - 設備投資 | $392.0M | $596.0M |
| FCFマージンFCF / 売上 | 8.3% | 12.4% |
| 設備投資強度設備投資 / 売上 | 0.8% | 17.4% |
| キャッシュ転換率営業CF / 純利益 | 42.80× | 6.15× |
| 直近12ヶ月FCF直近4四半期 | $1.1B | $1.3B |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $428.0M | $1.4B | ||
| Q3 25 | $209.0M | $1.5B | ||
| Q2 25 | $359.0M | $572.0M | ||
| Q1 25 | $188.0M | $599.0M | ||
| Q4 24 | $652.0M | $1.4B | ||
| Q3 24 | $290.0M | $1.7B | ||
| Q2 24 | $323.0M | $1.2B | ||
| Q1 24 | $337.0M | $312.0M |
| Q4 25 | $392.0M | $596.0M | ||
| Q3 25 | $196.0M | $1.0B | ||
| Q2 25 | $322.0M | $-118.0M | ||
| Q1 25 | $169.0M | $-169.0M | ||
| Q4 24 | $595.0M | $923.0M | ||
| Q3 24 | $253.0M | $1.0B | ||
| Q2 24 | $295.0M | $698.0M | ||
| Q1 24 | $315.0M | $-153.0M |
| Q4 25 | 8.3% | 12.4% | ||
| Q3 25 | 5.2% | 21.1% | ||
| Q2 25 | 7.7% | -3.1% | ||
| Q1 25 | 4.6% | -4.0% | ||
| Q4 24 | 15.7% | 25.2% | ||
| Q3 24 | 7.8% | 23.4% | ||
| Q2 24 | 8.2% | 19.4% | ||
| Q1 24 | 9.3% | -4.8% |
| Q4 25 | 0.8% | 17.4% | ||
| Q3 25 | 0.3% | 9.6% | ||
| Q2 25 | 0.9% | 18.4% | ||
| Q1 25 | 0.5% | 18.1% | ||
| Q4 24 | 1.5% | 11.7% | ||
| Q3 24 | 1.1% | 15.8% | ||
| Q2 24 | 0.8% | 13.8% | ||
| Q1 24 | 0.6% | 14.7% |
| Q4 25 | 42.80× | 6.15× | ||
| Q3 25 | — | 2.25× | ||
| Q2 25 | 9.70× | 1.75× | ||
| Q1 25 | 0.56× | — | ||
| Q4 24 | 4.18× | 3.07× | ||
| Q3 24 | — | 0.90× | ||
| Q2 24 | 1.09× | 3.28× | ||
| Q1 24 | — | — |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
FLUT
| Other | $2.6B | 55% |
| Sports Book | $1.5B | 32% |
| Igaming | $586.0M | 12% |
| Service Other | $59.0M | 1% |
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% |
