vs
礼恩派（LEG）与NEXSTAR MEDIA GROUP, INC.（NXST）财务数据对比。点击上方公司名可切换其他公司
NEXSTAR MEDIA GROUP, INC.的季度营收约是礼恩派的1.4倍（$1.3B vs $938.6M），礼恩派净利率更高（2.7% vs -12.9%，领先15.6%），礼恩派同比增速更快（-11.2% vs -13.4%），NEXSTAR MEDIA GROUP, INC.自由现金流更多（$136.0M vs $101.9M），过去两年NEXSTAR MEDIA GROUP, INC.的营收复合增速更高（0.2% vs -7.5%）
礼恩派（Leggett & Platt）总部位于美国密苏里州迦太基，是一家多元化制造企业，成立于1883年。公司专注于设计生产各类工程组件及产品，广泛应用于家居与汽车领域。目前旗下设有15个业务单元，在全球18个国家拥有135座生产工厂，员工总数达2万名。
Nexstar Media Group, Inc.是美国上市传媒企业，总部设于得克萨斯州欧文、曼哈顿中城及芝加哥，1996年6月17日成立。作为美国规模最大的电视台运营商，集团在全美共拥有197家电视台，多数为美国四大广播电视网及MyNetworkTV附属台，覆盖从纽约到得州圣安杰洛等不同规模的市场。
LEG vs NXST — 直观对比
营收规模更大
NXST
是对方的1.4倍
$938.6M
营收增速更快
LEG
高出2.3%
-13.4%
净利率更高
LEG
高出15.6%
-12.9%
自由现金流更多
NXST
多$34.1M
$101.9M
两年增速更快
NXST
近两年复合增速
-7.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $938.6M | $1.3B |
| 净利润 | $25.1M | $-166.0M |
| 毛利率 | 17.9% | — |
| 营业利润率 | 2.0% | 18.7% |
| 净利率 | 2.7% | -12.9% |
| 营收同比 | -11.2% | -13.4% |
| 净利润同比 | 76.8% | -168.6% |
| 每股收益（稀释后） | $0.18 | $-5.57 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收LEGNXST
| Q4 25 | $938.6M | $1.3B | ||
| Q3 25 | $1.0B | $1.2B | ||
| Q2 25 | $1.1B | $1.2B | ||
| Q1 25 | $1.0B | $1.2B | ||
| Q4 24 | $1.1B | $1.5B | ||
| Q3 24 | $1.1B | $1.4B | ||
| Q2 24 | $1.1B | $1.3B | ||
| Q1 24 | $1.1B | $1.3B |
净利润LEGNXST
| Q4 25 | $25.1M | $-166.0M | ||
| Q3 25 | $127.1M | $70.0M | ||
| Q2 25 | $52.5M | $97.0M | ||
| Q1 25 | $30.6M | $108.0M | ||
| Q4 24 | $14.2M | $242.0M | ||
| Q3 24 | $44.9M | $187.0M | ||
| Q2 24 | $-602.2M | $118.0M | ||
| Q1 24 | $31.6M | $175.0M |
毛利率LEGNXST
| Q4 25 | 17.9% | — | ||
| Q3 25 | 18.7% | — | ||
| Q2 25 | 18.2% | — | ||
| Q1 25 | 18.6% | — | ||
| Q4 24 | 16.6% | — | ||
| Q3 24 | 18.2% | — | ||
| Q2 24 | 16.5% | — | ||
| Q1 24 | 17.0% | — |
营业利润率LEGNXST
| Q4 25 | 2.0% | 18.7% | ||
| Q3 25 | 14.9% | 14.6% | ||
| Q2 25 | 6.8% | 17.3% | ||
| Q1 25 | 4.4% | 17.8% | ||
| Q4 24 | 2.4% | 28.1% | ||
| Q3 24 | 5.2% | 24.5% | ||
| Q2 24 | -56.2% | 18.9% | ||
| Q1 24 | 3.9% | 21.4% |
净利率LEGNXST
| Q4 25 | 2.7% | -12.9% | ||
| Q3 25 | 12.3% | 5.8% | ||
| Q2 25 | 5.0% | 7.9% | ||
| Q1 25 | 3.0% | 8.8% | ||
| Q4 24 | 1.3% | 16.3% | ||
| Q3 24 | 4.1% | 13.7% | ||
| Q2 24 | -53.4% | 9.3% | ||
| Q1 24 | 2.9% | 13.6% |
每股收益（稀释后）LEGNXST
| Q4 25 | $0.18 | $-5.57 | ||
| Q3 25 | $0.91 | $2.14 | ||
| Q2 25 | $0.38 | $3.06 | ||
| Q1 25 | $0.22 | $3.37 | ||
| Q4 24 | $0.10 | $7.44 | ||
| Q3 24 | $0.33 | $5.27 | ||
| Q2 24 | $-4.39 | $3.54 | ||
| Q1 24 | $0.23 | $5.16 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $587.4M | $280.0M |
| 总债务越低越好 | $1.5B | $6.3B |
| 股东权益账面价值 | $1.0B | $2.1B |
| 总资产 | $3.5B | $10.8B |
| 负债/权益比越低杠杆越低 | 1.46× | 3.07× |
8季度趋势，按日历期对齐
现金及短期投资LEGNXST
| Q4 25 | $587.4M | $280.0M | ||
| Q3 25 | $460.7M | $236.0M | ||
| Q2 25 | $368.8M | $234.0M | ||
| Q1 25 | $412.6M | $253.0M | ||
| Q4 24 | $350.2M | $144.0M | ||
| Q3 24 | $277.2M | $181.0M | ||
| Q2 24 | $307.0M | $146.0M | ||
| Q1 24 | $361.3M | $237.0M |
总债务LEGNXST
| Q4 25 | $1.5B | $6.3B | ||
| Q3 25 | $1.5B | $6.4B | ||
| Q2 25 | $1.8B | $6.4B | ||
| Q1 25 | $1.9B | $6.5B | ||
| Q4 24 | $1.9B | $6.5B | ||
| Q3 24 | $1.6B | $6.7B | ||
| Q2 24 | $1.7B | $6.8B | ||
| Q1 24 | $1.8B | $6.8B |
股东权益LEGNXST
| Q4 25 | $1.0B | $2.1B | ||
| Q3 25 | $971.8M | $2.3B | ||
| Q2 25 | $855.0M | $2.3B | ||
| Q1 25 | $746.8M | $2.2B | ||
| Q4 24 | $689.4M | $2.3B | ||
| Q3 24 | $741.0M | $2.2B | ||
| Q2 24 | $667.6M | $2.3B | ||
| Q1 24 | $1.3B | $2.3B |
总资产LEGNXST
| Q4 25 | $3.5B | $10.8B | ||
| Q3 25 | $3.5B | $11.2B | ||
| Q2 25 | $3.7B | $11.3B | ||
| Q1 25 | $3.7B | $11.4B | ||
| Q4 24 | $3.7B | $11.5B | ||
| Q3 24 | $3.8B | $11.7B | ||
| Q2 24 | $3.8B | $11.8B | ||
| Q1 24 | $4.6B | $11.9B |
负债/权益比LEGNXST
| Q4 25 | 1.46× | 3.07× | ||
| Q3 25 | 1.54× | 2.78× | ||
| Q2 25 | 2.10× | 2.83× | ||
| Q1 25 | 2.59× | 2.89× | ||
| Q4 24 | 2.70× | 2.89× | ||
| Q3 24 | 2.13× | 3.02× | ||
| Q2 24 | 2.55× | 2.99× | ||
| Q1 24 | 1.38× | 2.93× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $121.5M | $190.0M |
| 自由现金流经营现金流 - 资本支出 | $101.9M | $136.0M |
| 自由现金流率自由现金流/营收 | 10.9% | 10.6% |
| 资本支出强度资本支出/营收 | 2.1% | 4.2% |
| 现金转化率经营现金流/净利润 | 4.84× | — |
| 过去12个月自由现金流最近4个季度 | $281.0M | $743.0M |
8季度趋势，按日历期对齐
经营现金流LEGNXST
| Q4 25 | $121.5M | $190.0M | ||
| Q3 25 | $125.9M | $117.0M | ||
| Q2 25 | $84.0M | $247.0M | ||
| Q1 25 | $6.8M | $337.0M | ||
| Q4 24 | $122.3M | $411.0M | ||
| Q3 24 | $95.5M | $387.0M | ||
| Q2 24 | $94.0M | $176.0M | ||
| Q1 24 | $-6.1M | $276.0M |
自由现金流LEGNXST
| Q4 25 | $101.9M | $136.0M | ||
| Q3 25 | $110.1M | $87.0M | ||
| Q2 25 | $75.5M | $218.0M | ||
| Q1 25 | $-6.5M | $302.0M | ||
| Q4 24 | $100.5M | $376.0M | ||
| Q3 24 | $77.1M | $358.0M | ||
| Q2 24 | $78.5M | $139.0M | ||
| Q1 24 | $-32.0M | $232.0M |
自由现金流率LEGNXST
| Q4 25 | 10.9% | 10.6% | ||
| Q3 25 | 10.6% | 7.3% | ||
| Q2 25 | 7.1% | 17.7% | ||
| Q1 25 | -0.6% | 24.5% | ||
| Q4 24 | 9.5% | 25.3% | ||
| Q3 24 | 7.0% | 26.2% | ||
| Q2 24 | 7.0% | 11.0% | ||
| Q1 24 | -2.9% | 18.1% |
资本支出强度LEGNXST
| Q4 25 | 2.1% | 4.2% | ||
| Q3 25 | 1.5% | 2.5% | ||
| Q2 25 | 0.8% | 2.4% | ||
| Q1 25 | 1.3% | 2.8% | ||
| Q4 24 | 2.1% | 2.4% | ||
| Q3 24 | 1.7% | 2.1% | ||
| Q2 24 | 1.4% | 2.9% | ||
| Q1 24 | 2.4% | 3.4% |
现金转化率LEGNXST
| Q4 25 | 4.84× | — | ||
| Q3 25 | 0.99× | 1.67× | ||
| Q2 25 | 1.60× | 2.55× | ||
| Q1 25 | 0.22× | 3.12× | ||
| Q4 24 | 8.61× | 1.70× | ||
| Q3 24 | 2.13× | 2.07× | ||
| Q2 24 | — | 1.49× | ||
| Q1 24 | -0.19× | 1.58× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
LEG
| Bedding Products | $373.8M | 40% |
| Flooring And Textile Products Group | $196.9M | 21% |
| Automotive Group | $194.9M | 21% |
| Work Furniture Group | $66.2M | 7% |
| Home Furniture Group | $61.0M | 6% |
| Hydraulic Cylinders | $45.8M | 5% |
NXST
| Distribution Service | $704.0M | 55% |
| Advertising | $491.0M | 38% |
| Other | $78.0M | 6% |
| Corporate | $3.0M | 0% |
