vs
Side-by-side financial comparison of Hyatt Hotels Corp (H) and NEXSTAR MEDIA GROUP, INC. (NXST). Click either name above to swap in a different company.
Hyatt Hotels Corp is the larger business by last-quarter revenue ($1.8B vs $1.3B, roughly 1.4× NEXSTAR MEDIA GROUP, INC.). Hyatt Hotels Corp runs the higher net margin — -1.1% vs -12.9%, a 11.8% gap on every dollar of revenue. On growth, Hyatt Hotels Corp posted the faster year-over-year revenue change (11.7% vs -13.4%). Hyatt Hotels Corp produced more free cash flow last quarter ($236.0M vs $136.0M). Over the past eight quarters, Hyatt Hotels Corp's revenue compounded faster (2.2% CAGR vs 0.2%).
Hyatt Hotels Corporation, commonly known as Hyatt Hotels & Resorts, is an American multinational hospitality company headquartered in the Riverside Plaza area of Chicago that manages and franchises luxury and business hotels, resorts, and vacation properties. Hyatt Hotels & Resorts is one of the businesses managed by the Pritzker family. Hyatt has more than 1350 hotels and all-inclusive properties in 69 countries, across North America, South America, Europe, Asia, Africa and Australia.
Nexstar Media Group, Inc. is an American publicly traded media company with headquarters in Irving, Texas; Midtown Manhattan; and Chicago. Founded on June 17, 1996, the company is the largest television station owner in the United States, owning 197 television stations across the United States, most of which are affiliated with the four major American television networks and MyNetworkTV in markets as large as New York City and as small as San Angelo, Texas. It also operates all of the station...
H vs NXST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.8B | $1.3B |
| Net Profit | $-20.0M | $-166.0M |
| Gross Margin | — | — |
| Operating Margin | 0.4% | 18.7% |
| Net Margin | -1.1% | -12.9% |
| Revenue YoY | 11.7% | -13.4% |
| Net Profit YoY | 64.3% | -168.6% |
| EPS (diluted) | $-0.20 | $-5.57 |
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 | $1.8B | $1.3B | ||
| Q3 25 | $1.8B | $1.2B | ||
| Q2 25 | $1.8B | $1.2B | ||
| Q1 25 | $1.7B | $1.2B | ||
| Q4 24 | $1.6B | $1.5B | ||
| Q3 24 | $1.6B | $1.4B | ||
| Q2 24 | $1.7B | $1.3B | ||
| Q1 24 | $1.7B | $1.3B |
| Q4 25 | $-20.0M | $-166.0M | ||
| Q3 25 | $-49.0M | $70.0M | ||
| Q2 25 | $-3.0M | $97.0M | ||
| Q1 25 | $20.0M | $108.0M | ||
| Q4 24 | $-56.0M | $242.0M | ||
| Q3 24 | $471.0M | $187.0M | ||
| Q2 24 | $359.0M | $118.0M | ||
| Q1 24 | $522.0M | $175.0M |
| Q4 25 | 0.4% | 18.7% | ||
| Q3 25 | -1.0% | 14.6% | ||
| Q2 25 | 2.1% | 17.3% | ||
| Q1 25 | 3.0% | 17.8% | ||
| Q4 24 | -3.0% | 28.1% | ||
| Q3 24 | 37.3% | 24.5% | ||
| Q2 24 | 27.1% | 18.9% | ||
| Q1 24 | 31.6% | 21.4% |
| Q4 25 | -1.1% | -12.9% | ||
| Q3 25 | -2.7% | 5.8% | ||
| Q2 25 | -0.2% | 7.9% | ||
| Q1 25 | 1.2% | 8.8% | ||
| Q4 24 | -3.5% | 16.3% | ||
| Q3 24 | 28.9% | 13.7% | ||
| Q2 24 | 21.1% | 9.3% | ||
| Q1 24 | 30.5% | 13.6% |
| Q4 25 | $-0.20 | $-5.57 | ||
| Q3 25 | $-0.51 | $2.14 | ||
| Q2 25 | $-0.03 | $3.06 | ||
| Q1 25 | $0.19 | $3.37 | ||
| Q4 24 | $-0.37 | $7.44 | ||
| Q3 24 | $4.63 | $5.27 | ||
| Q2 24 | $3.46 | $3.54 | ||
| Q1 24 | $4.93 | $5.16 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $813.0M | $280.0M |
| Total DebtLower is stronger | — | $6.3B |
| Stockholders' EquityBook value | $3.3B | $2.1B |
| Total Assets | $14.0B | $10.8B |
| Debt / EquityLower = less leverage | — | 3.07× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $813.0M | $280.0M | ||
| Q3 25 | $749.0M | $236.0M | ||
| Q2 25 | $912.0M | $234.0M | ||
| Q1 25 | $1.8B | $253.0M | ||
| Q4 24 | $1.4B | $144.0M | ||
| Q3 24 | $1.1B | $181.0M | ||
| Q2 24 | $2.0B | $146.0M | ||
| Q1 24 | $794.0M | $237.0M |
| Q4 25 | — | $6.3B | ||
| Q3 25 | $6.0B | $6.4B | ||
| Q2 25 | $6.0B | $6.4B | ||
| Q1 25 | $4.3B | $6.5B | ||
| Q4 24 | $3.8B | $6.5B | ||
| Q3 24 | $3.1B | $6.7B | ||
| Q2 24 | $3.9B | $6.8B | ||
| Q1 24 | $3.1B | $6.8B |
| Q4 25 | $3.3B | $2.1B | ||
| Q3 25 | $3.5B | $2.3B | ||
| Q2 25 | $3.6B | $2.3B | ||
| Q1 25 | $3.5B | $2.2B | ||
| Q4 24 | $3.5B | $2.3B | ||
| Q3 24 | $3.7B | $2.2B | ||
| Q2 24 | $3.9B | $2.3B | ||
| Q1 24 | $3.7B | $2.3B |
| Q4 25 | $14.0B | $10.8B | ||
| Q3 25 | $15.7B | $11.2B | ||
| Q2 25 | $15.9B | $11.3B | ||
| Q1 25 | $14.0B | $11.4B | ||
| Q4 24 | $13.3B | $11.5B | ||
| Q3 24 | $11.9B | $11.7B | ||
| Q2 24 | $12.8B | $11.8B | ||
| Q1 24 | $11.7B | $11.9B |
| Q4 25 | — | 3.07× | ||
| Q3 25 | 1.73× | 2.78× | ||
| Q2 25 | 1.69× | 2.83× | ||
| Q1 25 | 1.25× | 2.89× | ||
| Q4 24 | 1.07× | 2.89× | ||
| Q3 24 | 0.85× | 3.02× | ||
| Q2 24 | 1.01× | 2.99× | ||
| Q1 24 | 0.84× | 2.93× |
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 | $313.0M | $190.0M |
| Free Cash FlowOCF − Capex | $236.0M | $136.0M |
| FCF MarginFCF / Revenue | 13.2% | 10.6% |
| Capex IntensityCapex / Revenue | 4.3% | 4.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $159.0M | $743.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $313.0M | $190.0M | ||
| Q3 25 | $-20.0M | $117.0M | ||
| Q2 25 | $-67.0M | $247.0M | ||
| Q1 25 | $153.0M | $337.0M | ||
| Q4 24 | $235.0M | $411.0M | ||
| Q3 24 | $-21.0M | $387.0M | ||
| Q2 24 | $177.0M | $176.0M | ||
| Q1 24 | $242.0M | $276.0M |
| Q4 25 | $236.0M | $136.0M | ||
| Q3 25 | $-89.0M | $87.0M | ||
| Q2 25 | $-111.0M | $218.0M | ||
| Q1 25 | $123.0M | $302.0M | ||
| Q4 24 | $184.0M | $376.0M | ||
| Q3 24 | $-64.0M | $358.0M | ||
| Q2 24 | $135.0M | $139.0M | ||
| Q1 24 | $208.0M | $232.0M |
| Q4 25 | 13.2% | 10.6% | ||
| Q3 25 | -5.0% | 7.3% | ||
| Q2 25 | -6.1% | 17.7% | ||
| Q1 25 | 7.2% | 24.5% | ||
| Q4 24 | 11.5% | 25.3% | ||
| Q3 24 | -3.9% | 26.2% | ||
| Q2 24 | 7.9% | 11.0% | ||
| Q1 24 | 12.1% | 18.1% |
| Q4 25 | 4.3% | 4.2% | ||
| Q3 25 | 3.9% | 2.5% | ||
| Q2 25 | 2.4% | 2.4% | ||
| Q1 25 | 1.7% | 2.8% | ||
| Q4 24 | 3.2% | 2.4% | ||
| Q3 24 | 2.6% | 2.1% | ||
| Q2 24 | 2.5% | 2.9% | ||
| Q1 24 | 2.0% | 3.4% |
| Q4 25 | — | — | ||
| Q3 25 | — | 1.67× | ||
| Q2 25 | — | 2.55× | ||
| Q1 25 | 7.65× | 3.12× | ||
| Q4 24 | — | 1.70× | ||
| Q3 24 | -0.04× | 2.07× | ||
| Q2 24 | 0.49× | 1.49× | ||
| Q1 24 | 0.46× | 1.58× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
H
| Other | $627.0M | 35% |
| Rooms Revenue | $326.0M | 18% |
| Net Fees | $290.0M | 16% |
| Distribution Segment | $177.0M | 10% |
| Franchise And Other Fees | $114.0M | 6% |
| Base Management Fees | $112.0M | 6% |
| Incentive Management Fees | $81.0M | 5% |
| Other Owned And Leased Hotel Revenue | $41.0M | 2% |
| Contra Revenue | $17.0M | 1% |
| Other Revenues | $4.0M | 0% |
NXST
| Distribution Service | $704.0M | 55% |
| Advertising | $491.0M | 38% |
| Other | $78.0M | 6% |
| Corporate | $3.0M | 0% |
