vs
Masco（MAS）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
Masco的季度营收约是NEXSTAR MEDIA GROUP, INC.的1.5倍（$1.9B vs $1.3B），Masco净利率更高（11.9% vs -12.9%，领先24.8%），Masco同比增速更快（6.5% vs -13.4%），过去两年NEXSTAR MEDIA GROUP, INC.的营收复合增速更高（0.2% vs -4.2%）
美国家居建材企业Masco主营家装及新建住宅市场相关产品，旗下拥有20余家子公司，在全球运营近80座生产工厂，其中美国本土近60座，海外地区超20座。公司1969年于纽交所挂牌上市，后实现快速增长，成功跻身美国财富500强榜单。
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。
MAS vs NXST — 直观对比
营收规模更大
MAS
是对方的1.5倍
$1.3B
营收增速更快
MAS
高出19.9%
-13.4%
净利率更高
MAS
高出24.8%
-12.9%
两年增速更快
NXST
近两年复合增速
-4.2%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $1.3B |
| 净利润 | $228.0M | $-166.0M |
| 毛利率 | 35.8% | — |
| 营业利润率 | 16.5% | 18.7% |
| 净利率 | 11.9% | -12.9% |
| 营收同比 | 6.5% | -13.4% |
| 净利润同比 | 14.5% | -168.6% |
| 每股收益（稀释后） | — | $-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MASNXST
| Q1 26 | $1.9B | — | ||
| Q4 25 | $1.8B | $1.3B | ||
| Q3 25 | $1.9B | $1.2B | ||
| Q2 25 | $2.1B | $1.2B | ||
| Q1 25 | $1.8B | $1.2B | ||
| Q4 24 | $1.8B | $1.5B | ||
| Q3 24 | $2.0B | $1.4B | ||
| Q2 24 | $2.1B | $1.3B |
净利润MASNXST
| Q1 26 | $228.0M | — | ||
| Q4 25 | $165.0M | $-166.0M | ||
| Q3 25 | $189.0M | $70.0M | ||
| Q2 25 | $270.0M | $97.0M | ||
| Q1 25 | $186.0M | $108.0M | ||
| Q4 24 | $182.0M | $242.0M | ||
| Q3 24 | $167.0M | $187.0M | ||
| Q2 24 | $258.0M | $118.0M |
毛利率MASNXST
| Q1 26 | 35.8% | — | ||
| Q4 25 | 33.9% | — | ||
| Q3 25 | 34.2% | — | ||
| Q2 25 | 37.6% | — | ||
| Q1 25 | 35.8% | — | ||
| Q4 24 | 34.8% | — | ||
| Q3 24 | 36.6% | — | ||
| Q2 24 | 37.5% | — |
营业利润率MASNXST
| Q1 26 | 16.5% | — | ||
| Q4 25 | 13.8% | 18.7% | ||
| Q3 25 | 15.8% | 14.6% | ||
| Q2 25 | 20.1% | 17.3% | ||
| Q1 25 | 15.9% | 17.8% | ||
| Q4 24 | 15.9% | 28.1% | ||
| Q3 24 | 18.0% | 24.5% | ||
| Q2 24 | 19.0% | 18.9% |
净利率MASNXST
| Q1 26 | 11.9% | — | ||
| Q4 25 | 9.2% | -12.9% | ||
| Q3 25 | 9.9% | 5.8% | ||
| Q2 25 | 13.2% | 7.9% | ||
| Q1 25 | 10.3% | 8.8% | ||
| Q4 24 | 10.0% | 16.3% | ||
| Q3 24 | 8.4% | 13.7% | ||
| Q2 24 | 12.3% | 9.3% |
每股收益（稀释后）MASNXST
| Q1 26 | — | — | ||
| Q4 25 | $0.81 | $-5.57 | ||
| Q3 25 | $0.90 | $2.14 | ||
| Q2 25 | $1.28 | $3.06 | ||
| Q1 25 | $0.87 | $3.37 | ||
| Q4 24 | $0.85 | $7.44 | ||
| Q3 24 | $0.77 | $5.27 | ||
| Q2 24 | $1.17 | $3.54 |
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 | — | $280.0M |
| 总债务越低越好 | $2.9B | $6.3B |
| 股东权益账面价值 | $27.0M | $2.1B |
| 总资产 | $5.2B | $10.8B |
| 负债/权益比越低杠杆越低 | 109.07× | 3.07× |
8季度趋势，按日历期对齐
现金及短期投资MASNXST
| Q1 26 | — | — | ||
| Q4 25 | $647.0M | $280.0M | ||
| Q3 25 | $559.0M | $236.0M | ||
| Q2 25 | $390.0M | $234.0M | ||
| Q1 25 | $377.0M | $253.0M | ||
| Q4 24 | $634.0M | $144.0M | ||
| Q3 24 | $646.0M | $181.0M | ||
| Q2 24 | $398.0M | $146.0M |
总债务MASNXST
| Q1 26 | $2.9B | — | ||
| Q4 25 | $2.9B | $6.3B | ||
| Q3 25 | — | $6.4B | ||
| Q2 25 | — | $6.4B | ||
| Q1 25 | — | $6.5B | ||
| Q4 24 | $2.9B | $6.5B | ||
| Q3 24 | — | $6.7B | ||
| Q2 24 | — | $6.8B |
股东权益MASNXST
| Q1 26 | $27.0M | — | ||
| Q4 25 | $-185.0M | $2.1B | ||
| Q3 25 | $-78.0M | $2.3B | ||
| Q2 25 | $-84.0M | $2.3B | ||
| Q1 25 | $-254.0M | $2.2B | ||
| Q4 24 | $-279.0M | $2.3B | ||
| Q3 24 | $-88.0M | $2.2B | ||
| Q2 24 | $-26.0M | $2.3B |
总资产MASNXST
| Q1 26 | $5.2B | — | ||
| Q4 25 | $5.2B | $10.8B | ||
| Q3 25 | $5.3B | $11.2B | ||
| Q2 25 | $5.3B | $11.3B | ||
| Q1 25 | $5.1B | $11.4B | ||
| Q4 24 | $5.0B | $11.5B | ||
| Q3 24 | $5.3B | $11.7B | ||
| Q2 24 | $5.4B | $11.8B |
负债/权益比MASNXST
| Q1 26 | 109.07× | — | ||
| Q4 25 | — | 3.07× | ||
| Q3 25 | — | 2.78× | ||
| Q2 25 | — | 2.83× | ||
| Q1 25 | — | 2.89× | ||
| Q4 24 | — | 2.89× | ||
| Q3 24 | — | 3.02× | ||
| Q2 24 | — | 2.99× |
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 | — | $190.0M |
| 自由现金流经营现金流 - 资本支出 | — | $136.0M |
| 自由现金流率自由现金流/营收 | — | 10.6% |
| 资本支出强度资本支出/营收 | 1.8% | 4.2% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $743.0M |
8季度趋势，按日历期对齐
经营现金流MASNXST
| Q1 26 | — | — | ||
| Q4 25 | $418.0M | $190.0M | ||
| Q3 25 | $456.0M | $117.0M | ||
| Q2 25 | $306.0M | $247.0M | ||
| Q1 25 | $-158.0M | $337.0M | ||
| Q4 24 | $407.0M | $411.0M | ||
| Q3 24 | $416.0M | $387.0M | ||
| Q2 24 | $346.0M | $176.0M |
自由现金流MASNXST
| Q1 26 | — | — | ||
| Q4 25 | $371.0M | $136.0M | ||
| Q3 25 | $415.0M | $87.0M | ||
| Q2 25 | $270.0M | $218.0M | ||
| Q1 25 | $-190.0M | $302.0M | ||
| Q4 24 | $351.0M | $376.0M | ||
| Q3 24 | $378.0M | $358.0M | ||
| Q2 24 | $303.0M | $139.0M |
自由现金流率MASNXST
| Q1 26 | — | — | ||
| Q4 25 | 20.7% | 10.6% | ||
| Q3 25 | 21.6% | 7.3% | ||
| Q2 25 | 13.2% | 17.7% | ||
| Q1 25 | -10.5% | 24.5% | ||
| Q4 24 | 19.2% | 25.3% | ||
| Q3 24 | 19.1% | 26.2% | ||
| Q2 24 | 14.5% | 11.0% |
资本支出强度MASNXST
| Q1 26 | 1.8% | — | ||
| Q4 25 | 2.6% | 4.2% | ||
| Q3 25 | 2.1% | 2.5% | ||
| Q2 25 | 1.8% | 2.4% | ||
| Q1 25 | 1.8% | 2.8% | ||
| Q4 24 | 3.1% | 2.4% | ||
| Q3 24 | 1.9% | 2.1% | ||
| Q2 24 | 2.1% | 2.9% |
现金转化率MASNXST
| Q1 26 | — | — | ||
| Q4 25 | 2.53× | — | ||
| Q3 25 | 2.41× | 1.67× | ||
| Q2 25 | 1.13× | 2.55× | ||
| Q1 25 | -0.85× | 3.12× | ||
| Q4 24 | 2.24× | 1.70× | ||
| Q3 24 | 2.49× | 2.07× | ||
| Q2 24 | 1.34× | 1.49× |
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
MAS
暂无分部数据
NXST
| Distribution Service | $704.0M | 55% |
| Advertising | $491.0M | 38% |
| Other | $78.0M | 6% |
| Corporate | $3.0M | 0% |
