vs
NEXSTAR MEDIA GROUP, INC.（NXST）与欧加隆（OGN）财务数据对比。点击上方公司名可切换其他公司
欧加隆的季度营收约是NEXSTAR MEDIA GROUP, INC.的1.2倍（$1.5B vs $1.3B），NEXSTAR MEDIA GROUP, INC.净利率更高（-12.9% vs -13.6%，领先0.7%），欧加隆同比增速更快（-5.3% vs -13.4%），NEXSTAR MEDIA GROUP, INC.自由现金流更多（$136.0M vs $96.0M），过去两年NEXSTAR MEDIA GROUP, INC.的营收复合增速更高（0.2% vs -3.6%）
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。
欧加隆是一家总部位于美国新泽西州泽西城的制药企业，核心业务覆盖生殖医学、避孕、精神科、激素替代疗法及麻醉领域的药物研发与生产。公司所有产品均在美国境外生产，同时美国市场贡献了其三分之一的营收。
NXST vs OGN — 直观对比
营收规模更大
OGN
是对方的1.2倍
$1.3B
营收增速更快
OGN
高出8.1%
-13.4%
净利率更高
NXST
高出0.7%
-13.6%
自由现金流更多
NXST
多$40.0M
$96.0M
两年增速更快
NXST
近两年复合增速
-3.6%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.5B |
| 净利润 | $-166.0M | $-205.0M |
| 毛利率 | — | 49.2% |
| 营业利润率 | 18.7% | -9.8% |
| 净利率 | -12.9% | -13.6% |
| 营收同比 | -13.4% | -5.3% |
| 净利润同比 | -168.6% | -288.1% |
| 每股收益（稀释后） | $-5.57 | $-0.78 |
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NXSTOGN
| Q4 25 | $1.3B | $1.5B | ||
| Q3 25 | $1.2B | $1.6B | ||
| Q2 25 | $1.2B | $1.6B | ||
| Q1 25 | $1.2B | $1.5B | ||
| Q4 24 | $1.5B | $1.6B | ||
| Q3 24 | $1.4B | $1.6B | ||
| Q2 24 | $1.3B | $1.6B | ||
| Q1 24 | $1.3B | $1.6B |
净利润NXSTOGN
| Q4 25 | $-166.0M | $-205.0M | ||
| Q3 25 | $70.0M | $160.0M | ||
| Q2 25 | $97.0M | $145.0M | ||
| Q1 25 | $108.0M | $87.0M | ||
| Q4 24 | $242.0M | $109.0M | ||
| Q3 24 | $187.0M | $359.0M | ||
| Q2 24 | $118.0M | $195.0M | ||
| Q1 24 | $175.0M | $201.0M |
毛利率NXSTOGN
| Q4 25 | — | 49.2% | ||
| Q3 25 | — | 53.5% | ||
| Q2 25 | — | 54.8% | ||
| Q1 25 | — | 55.6% | ||
| Q4 24 | — | 56.3% | ||
| Q3 24 | — | 58.3% | ||
| Q2 24 | — | 58.4% | ||
| Q1 24 | — | 59.0% |
营业利润率NXSTOGN
| Q4 25 | 18.7% | -9.8% | ||
| Q3 25 | 14.6% | 15.2% | ||
| Q2 25 | 17.3% | 14.4% | ||
| Q1 25 | 17.8% | 6.7% | ||
| Q4 24 | 28.1% | 8.1% | ||
| Q3 24 | 24.5% | 13.1% | ||
| Q2 24 | 18.9% | 14.6% | ||
| Q1 24 | 21.4% | 14.5% |
净利率NXSTOGN
| Q4 25 | -12.9% | -13.6% | ||
| Q3 25 | 5.8% | 10.0% | ||
| Q2 25 | 7.9% | 9.1% | ||
| Q1 25 | 8.8% | 5.8% | ||
| Q4 24 | 16.3% | 6.8% | ||
| Q3 24 | 13.7% | 22.7% | ||
| Q2 24 | 9.3% | 12.1% | ||
| Q1 24 | 13.6% | 12.4% |
每股收益（稀释后）NXSTOGN
| Q4 25 | $-5.57 | $-0.78 | ||
| Q3 25 | $2.14 | $0.61 | ||
| Q2 25 | $3.06 | $0.56 | ||
| Q1 25 | $3.37 | $0.33 | ||
| Q4 24 | $7.44 | $0.42 | ||
| Q3 24 | $5.27 | $1.38 | ||
| Q2 24 | $3.54 | $0.75 | ||
| Q1 24 | $5.16 | $0.78 |
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 | $574.0M |
| 总债务越低越好 | $6.3B | $8.6B |
| 股东权益账面价值 | $2.1B | $752.0M |
| 总资产 | $10.8B | $12.9B |
| 负债/权益比越低杠杆越低 | 3.07× | 11.49× |
8季度趋势，按日历期对齐
现金及短期投资NXSTOGN
| Q4 25 | $280.0M | $574.0M | ||
| Q3 25 | $236.0M | $672.0M | ||
| Q2 25 | $234.0M | $599.0M | ||
| Q1 25 | $253.0M | $547.0M | ||
| Q4 24 | $144.0M | $675.0M | ||
| Q3 24 | $181.0M | $763.0M | ||
| Q2 24 | $146.0M | $704.0M | ||
| Q1 24 | $237.0M | $575.0M |
总债务NXSTOGN
| Q4 25 | $6.3B | $8.6B | ||
| Q3 25 | $6.4B | $8.8B | ||
| Q2 25 | $6.4B | $8.9B | ||
| Q1 25 | $6.5B | $9.0B | ||
| Q4 24 | $6.5B | $8.9B | ||
| Q3 24 | $6.7B | $8.7B | ||
| Q2 24 | $6.8B | $8.7B | ||
| Q1 24 | $6.8B | $8.7B |
股东权益NXSTOGN
| Q4 25 | $2.1B | $752.0M | ||
| Q3 25 | $2.3B | $906.0M | ||
| Q2 25 | $2.3B | $733.0M | ||
| Q1 25 | $2.2B | $542.0M | ||
| Q4 24 | $2.3B | $472.0M | ||
| Q3 24 | $2.2B | $493.0M | ||
| Q2 24 | $2.3B | $144.0M | ||
| Q1 24 | $2.3B | $48.0M |
总资产NXSTOGN
| Q4 25 | $10.8B | $12.9B | ||
| Q3 25 | $11.2B | $13.6B | ||
| Q2 25 | $11.3B | $13.5B | ||
| Q1 25 | $11.4B | $13.2B | ||
| Q4 24 | $11.5B | $13.1B | ||
| Q3 24 | $11.7B | $12.8B | ||
| Q2 24 | $11.8B | $12.2B | ||
| Q1 24 | $11.9B | $11.9B |
负债/权益比NXSTOGN
| Q4 25 | 3.07× | 11.49× | ||
| Q3 25 | 2.78× | 9.74× | ||
| Q2 25 | 2.83× | 12.14× | ||
| Q1 25 | 2.89× | 16.52× | ||
| Q4 24 | 2.89× | 18.81× | ||
| Q3 24 | 3.02× | 17.75× | ||
| Q2 24 | 2.99× | 60.11× | ||
| Q1 24 | 2.93× | 181.54× |
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 | $141.0M |
| 自由现金流经营现金流 - 资本支出 | $136.0M | $96.0M |
| 自由现金流率自由现金流/营收 | 10.6% | 6.4% |
| 资本支出强度资本支出/营收 | 4.2% | 3.0% |
| 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 | $538.0M |
8季度趋势，按日历期对齐
经营现金流NXSTOGN
| Q4 25 | $190.0M | $141.0M | ||
| Q3 25 | $117.0M | $264.0M | ||
| Q2 25 | $247.0M | $220.0M | ||
| Q1 25 | $337.0M | $75.0M | ||
| Q4 24 | $411.0M | $390.0M | ||
| Q3 24 | $387.0M | $141.0M | ||
| Q2 24 | $176.0M | $332.0M | ||
| Q1 24 | $276.0M | $76.0M |
自由现金流NXSTOGN
| Q4 25 | $136.0M | $96.0M | ||
| Q3 25 | $87.0M | $218.0M | ||
| Q2 25 | $218.0M | $181.0M | ||
| Q1 25 | $302.0M | $43.0M | ||
| Q4 24 | $376.0M | $335.0M | ||
| Q3 24 | $358.0M | $99.0M | ||
| Q2 24 | $139.0M | $300.0M | ||
| Q1 24 | $232.0M | $30.0M |
自由现金流率NXSTOGN
| Q4 25 | 10.6% | 6.4% | ||
| Q3 25 | 7.3% | 13.6% | ||
| Q2 25 | 17.7% | 11.4% | ||
| Q1 25 | 24.5% | 2.8% | ||
| Q4 24 | 25.3% | 21.0% | ||
| Q3 24 | 26.2% | 6.3% | ||
| Q2 24 | 11.0% | 18.7% | ||
| Q1 24 | 18.1% | 1.8% |
资本支出强度NXSTOGN
| Q4 25 | 4.2% | 3.0% | ||
| Q3 25 | 2.5% | 2.9% | ||
| Q2 25 | 2.4% | 2.4% | ||
| Q1 25 | 2.8% | 2.1% | ||
| Q4 24 | 2.4% | 3.5% | ||
| Q3 24 | 2.1% | 2.7% | ||
| Q2 24 | 2.9% | 2.0% | ||
| Q1 24 | 3.4% | 2.8% |
现金转化率NXSTOGN
| Q4 25 | — | — | ||
| Q3 25 | 1.67× | 1.65× | ||
| Q2 25 | 2.55× | 1.52× | ||
| Q1 25 | 3.12× | 0.86× | ||
| Q4 24 | 1.70× | 3.58× | ||
| Q3 24 | 2.07× | 0.39× | ||
| Q2 24 | 1.49× | 1.70× | ||
| Q1 24 | 1.58× | 0.38× |
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% |
OGN
暂无分部数据
