vs
NEXSTAR MEDIA GROUP, INC.（NXST）与欧文斯科宁（OC）财务数据对比。点击上方公司名可切换其他公司
欧文斯科宁的季度营收约是NEXSTAR MEDIA GROUP, INC.的1.7倍（$2.1B vs $1.3B），NEXSTAR MEDIA GROUP, INC.净利率更高（-12.9% vs -13.9%，领先1.0%），NEXSTAR MEDIA GROUP, INC.同比增速更快（-13.4% vs -24.6%），欧文斯科宁自由现金流更多（$333.0M vs $136.0M），过去两年NEXSTAR MEDIA GROUP, INC.的营收复合增速更高（0.2% vs -3.5%）
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。
欧文斯科宁是美国知名建材及复合材料企业，1935年由康宁玻璃厂与欧文斯-伊利诺伊公司合资组建。主营保温材料、屋面材料、玻璃纤维复合材料及相关产品，是全球最大的玻璃纤维复合材料生产商，全球员工约1.9万人，自1955年《财富》500强榜单创立以来连年上榜。
NXST vs OC — 直观对比
营收规模更大
OC
是对方的1.7倍
$1.3B
营收增速更快
NXST
高出11.1%
-24.6%
净利率更高
NXST
高出1.0%
-13.9%
自由现金流更多
OC
多$197.0M
$136.0M
两年增速更快
NXST
近两年复合增速
-3.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $2.1B |
| 净利润 | $-166.0M | $-298.0M |
| 毛利率 | — | 23.2% |
| 营业利润率 | 18.7% | -10.5% |
| 净利率 | -12.9% | -13.9% |
| 营收同比 | -13.4% | -24.6% |
| 净利润同比 | -168.6% | -15.5% |
| 每股收益（稀释后） | $-5.57 | $-3.47 |
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NXSTOC
| Q4 25 | $1.3B | $2.1B | ||
| Q3 25 | $1.2B | $2.7B | ||
| Q2 25 | $1.2B | $2.7B | ||
| Q1 25 | $1.2B | $2.5B | ||
| Q4 24 | $1.5B | $2.8B | ||
| Q3 24 | $1.4B | $3.0B | ||
| Q2 24 | $1.3B | $2.8B | ||
| Q1 24 | $1.3B | $2.3B |
净利润NXSTOC
| Q4 25 | $-166.0M | $-298.0M | ||
| Q3 25 | $70.0M | $-494.0M | ||
| Q2 25 | $97.0M | $363.0M | ||
| Q1 25 | $108.0M | $-93.0M | ||
| Q4 24 | $242.0M | $-258.0M | ||
| Q3 24 | $187.0M | $321.0M | ||
| Q2 24 | $118.0M | $285.0M | ||
| Q1 24 | $175.0M | $299.0M |
毛利率NXSTOC
| Q4 25 | — | 23.2% | ||
| Q3 25 | — | 28.2% | ||
| Q2 25 | — | 31.2% | ||
| Q1 25 | — | 28.7% | ||
| Q4 24 | — | 28.1% | ||
| Q3 24 | — | 29.8% | ||
| Q2 24 | — | 31.1% | ||
| Q1 24 | — | 29.6% |
营业利润率NXSTOC
| Q4 25 | 18.7% | -10.5% | ||
| Q3 25 | 14.6% | -12.2% | ||
| Q2 25 | 17.3% | 18.4% | ||
| Q1 25 | 17.8% | 16.1% | ||
| Q4 24 | 28.1% | -8.5% | ||
| Q3 24 | 24.5% | 16.7% | ||
| Q2 24 | 18.9% | 16.4% | ||
| Q1 24 | 21.4% | 17.5% |
净利率NXSTOC
| Q4 25 | -12.9% | -13.9% | ||
| Q3 25 | 5.8% | -18.4% | ||
| Q2 25 | 7.9% | 13.2% | ||
| Q1 25 | 8.8% | -3.7% | ||
| Q4 24 | 16.3% | -9.1% | ||
| Q3 24 | 13.7% | 10.5% | ||
| Q2 24 | 9.3% | 10.2% | ||
| Q1 24 | 13.6% | 13.0% |
每股收益（稀释后）NXSTOC
| Q4 25 | $-5.57 | $-3.47 | ||
| Q3 25 | $2.14 | $-5.92 | ||
| Q2 25 | $3.06 | $4.25 | ||
| Q1 25 | $3.37 | $-1.08 | ||
| Q4 24 | $7.44 | $-2.92 | ||
| Q3 24 | $5.27 | $3.65 | ||
| Q2 24 | $3.54 | $3.24 | ||
| Q1 24 | $5.16 | $3.40 |
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 | $345.0M |
| 总债务越低越好 | $6.3B | $4.7B |
| 股东权益账面价值 | $2.1B | $3.9B |
| 总资产 | $10.8B | $13.0B |
| 负债/权益比越低杠杆越低 | 3.07× | 1.22× |
8季度趋势，按日历期对齐
现金及短期投资NXSTOC
| Q4 25 | $280.0M | $345.0M | ||
| Q3 25 | $236.0M | $286.0M | ||
| Q2 25 | $234.0M | $230.0M | ||
| Q1 25 | $253.0M | $400.0M | ||
| Q4 24 | $144.0M | $361.0M | ||
| Q3 24 | $181.0M | $499.0M | ||
| Q2 24 | $146.0M | $254.0M | ||
| Q1 24 | $237.0M | $1.3B |
总债务NXSTOC
| Q4 25 | $6.3B | $4.7B | ||
| Q3 25 | $6.4B | $4.7B | ||
| Q2 25 | $6.4B | $5.1B | ||
| Q1 25 | $6.5B | $5.0B | ||
| Q4 24 | $6.5B | $5.1B | ||
| Q3 24 | $6.7B | $5.0B | ||
| Q2 24 | $6.8B | $5.0B | ||
| Q1 24 | $6.8B | $2.6B |
股东权益NXSTOC
| Q4 25 | $2.1B | $3.9B | ||
| Q3 25 | $2.3B | $4.4B | ||
| Q2 25 | $2.3B | $5.2B | ||
| Q1 25 | $2.2B | $4.9B | ||
| Q4 24 | $2.3B | $5.1B | ||
| Q3 24 | $2.2B | $5.6B | ||
| Q2 24 | $2.3B | $5.5B | ||
| Q1 24 | $2.3B | $5.2B |
总资产NXSTOC
| Q4 25 | $10.8B | $13.0B | ||
| Q3 25 | $11.2B | $13.5B | ||
| Q2 25 | $11.3B | $14.5B | ||
| Q1 25 | $11.4B | $14.3B | ||
| Q4 24 | $11.5B | $14.1B | ||
| Q3 24 | $11.7B | $15.1B | ||
| Q2 24 | $11.8B | $15.0B | ||
| Q1 24 | $11.9B | $11.3B |
负债/权益比NXSTOC
| Q4 25 | 3.07× | 1.22× | ||
| Q3 25 | 2.78× | 1.06× | ||
| Q2 25 | 2.83× | 0.98× | ||
| Q1 25 | 2.89× | 1.03× | ||
| Q4 24 | 2.89× | 1.01× | ||
| Q3 24 | 3.02× | 0.89× | ||
| Q2 24 | 2.99× | 0.92× | ||
| Q1 24 | 2.93× | 0.51× |
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 | $590.0M |
| 自由现金流经营现金流 - 资本支出 | $136.0M | $333.0M |
| 自由现金流率自由现金流/营收 | 10.6% | 15.5% |
| 资本支出强度资本支出/营收 | 4.2% | 12.0% |
| 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 | $962.0M |
8季度趋势，按日历期对齐
经营现金流NXSTOC
| Q4 25 | $190.0M | $590.0M | ||
| Q3 25 | $117.0M | $918.0M | ||
| Q2 25 | $247.0M | $327.0M | ||
| Q1 25 | $337.0M | $-49.0M | ||
| Q4 24 | $411.0M | $676.0M | ||
| Q3 24 | $387.0M | $699.0M | ||
| Q2 24 | $176.0M | $493.0M | ||
| Q1 24 | $276.0M | $24.0M |
自由现金流NXSTOC
| Q4 25 | $136.0M | $333.0M | ||
| Q3 25 | $87.0M | $752.0M | ||
| Q2 25 | $218.0M | $129.0M | ||
| Q1 25 | $302.0M | $-252.0M | ||
| Q4 24 | $376.0M | $479.0M | ||
| Q3 24 | $358.0M | $558.0M | ||
| Q2 24 | $139.0M | $336.0M | ||
| Q1 24 | $232.0M | $-128.0M |
自由现金流率NXSTOC
| Q4 25 | 10.6% | 15.5% | ||
| Q3 25 | 7.3% | 28.0% | ||
| Q2 25 | 17.7% | 4.7% | ||
| Q1 25 | 24.5% | -10.0% | ||
| Q4 24 | 25.3% | 16.9% | ||
| Q3 24 | 26.2% | 18.3% | ||
| Q2 24 | 11.0% | 12.0% | ||
| Q1 24 | 18.1% | -5.6% |
资本支出强度NXSTOC
| Q4 25 | 4.2% | 12.0% | ||
| Q3 25 | 2.5% | 6.2% | ||
| Q2 25 | 2.4% | 7.2% | ||
| Q1 25 | 2.8% | 8.0% | ||
| Q4 24 | 2.4% | 6.9% | ||
| Q3 24 | 2.1% | 4.6% | ||
| Q2 24 | 2.9% | 5.6% | ||
| Q1 24 | 3.4% | 6.6% |
现金转化率NXSTOC
| Q4 25 | — | — | ||
| Q3 25 | 1.67× | — | ||
| Q2 25 | 2.55× | 0.90× | ||
| Q1 25 | 3.12× | — | ||
| Q4 24 | 1.70× | — | ||
| Q3 24 | 2.07× | 2.18× | ||
| Q2 24 | 1.49× | 1.73× | ||
| Q1 24 | 1.58× | 0.08× |
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
NXST
| Distribution Service | $704.0M | 55% |
| Advertising | $491.0M | 38% |
| Other | $78.0M | 6% |
| Corporate | $3.0M | 0% |
OC
| Insulation | $724.0M | 34% |
| Residential | $625.0M | 29% |
| Doors | $427.0M | 20% |
| Discontinued Operations Disposed Of By Sale | $299.0M | 14% |
| Commercial And Industrial Sector | $101.0M | 5% |
