vs
NEXSTAR MEDIA GROUP, INC.（NXST）与OLD NATIONAL BANCORP（ONB）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OLD NATIONAL BANCORP的1.8倍（$1.3B vs $702.8M），OLD NATIONAL BANCORP净利率更高（33.3% vs -12.9%，领先46.1%），OLD NATIONAL BANCORP同比增速更快（0.6% vs -13.4%），过去两年OLD NATIONAL BANCORP的营收复合增速更高（34.5% vs 0.2%）
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。
Old National Bank是美国地区性银行，隶属于Old National Bancorp，总部位于芝加哥及印第安纳州埃文斯维尔，总资产485亿美元，拥有250个银行网点、近200家零售分行，是总部设于印第安纳州的最大金融服务银行控股公司，位列全美银行企业前30，业务覆盖美国八个州。
NXST vs ONB — 直观对比
营收规模更大
NXST
是对方的1.8倍
$702.8M
营收增速更快
ONB
高出14.0%
-13.4%
净利率更高
ONB
高出46.1%
-12.9%
两年增速更快
ONB
近两年复合增速
0.2%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $702.8M |
| 净利润 | $-166.0M | $233.7M |
| 毛利率 | — | — |
| 营业利润率 | 18.7% | — |
| 净利率 | -12.9% | 33.3% |
| 营收同比 | -13.4% | 0.6% |
| 净利润同比 | -168.6% | 61.5% |
| 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NXSTONB
| Q1 26 | — | $702.8M | ||
| Q4 25 | $1.3B | $580.8M | ||
| Q3 25 | $1.2B | $574.6M | ||
| Q2 25 | $1.2B | $514.8M | ||
| Q1 25 | $1.2B | $387.6M | ||
| Q4 24 | $1.5B | $394.2M | ||
| Q3 24 | $1.4B | $391.7M | ||
| Q2 24 | $1.3B | $388.4M |
净利润NXSTONB
| Q1 26 | — | $233.7M | ||
| Q4 25 | $-166.0M | $216.6M | ||
| Q3 25 | $70.0M | $182.6M | ||
| Q2 25 | $97.0M | $125.4M | ||
| Q1 25 | $108.0M | $144.7M | ||
| Q4 24 | $242.0M | $153.9M | ||
| Q3 24 | $187.0M | $143.8M | ||
| Q2 24 | $118.0M | $121.2M |
营业利润率NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | 18.7% | 46.7% | ||
| Q3 25 | 14.6% | 40.5% | ||
| Q2 25 | 17.3% | 30.2% | ||
| Q1 25 | 17.8% | 46.8% | ||
| Q4 24 | 28.1% | 47.2% | ||
| Q3 24 | 24.5% | 47.2% | ||
| Q2 24 | 18.9% | 40.3% |
净利率NXSTONB
| Q1 26 | — | 33.3% | ||
| Q4 25 | -12.9% | 37.3% | ||
| Q3 25 | 5.8% | 31.8% | ||
| Q2 25 | 7.9% | 24.4% | ||
| Q1 25 | 8.8% | 37.3% | ||
| Q4 24 | 16.3% | 39.0% | ||
| Q3 24 | 13.7% | 36.7% | ||
| Q2 24 | 9.3% | 31.2% |
每股收益（稀释后）NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | $-5.57 | $0.55 | ||
| Q3 25 | $2.14 | $0.46 | ||
| Q2 25 | $3.06 | $0.34 | ||
| Q1 25 | $3.37 | $0.44 | ||
| Q4 24 | $7.44 | $0.47 | ||
| Q3 24 | $5.27 | $0.44 | ||
| Q2 24 | $3.54 | $0.37 |
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 | $6.3B | — |
| 股东权益账面价值 | $2.1B | $8.5B |
| 总资产 | $10.8B | $73.0B |
| 负债/权益比越低杠杆越低 | 3.07× | — |
8季度趋势，按日历期对齐
现金及短期投资NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | $280.0M | $1.8B | ||
| Q3 25 | $236.0M | $1.7B | ||
| Q2 25 | $234.0M | $1.8B | ||
| Q1 25 | $253.0M | $1.2B | ||
| Q4 24 | $144.0M | $1.2B | ||
| Q3 24 | $181.0M | $1.2B | ||
| Q2 24 | $146.0M | $1.2B |
总债务NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | $6.3B | — | ||
| Q3 25 | $6.4B | — | ||
| Q2 25 | $6.4B | — | ||
| Q1 25 | $6.5B | — | ||
| Q4 24 | $6.5B | — | ||
| Q3 24 | $6.7B | — | ||
| Q2 24 | $6.8B | — |
股东权益NXSTONB
| Q1 26 | — | $8.5B | ||
| Q4 25 | $2.1B | $8.5B | ||
| Q3 25 | $2.3B | $8.3B | ||
| Q2 25 | $2.3B | $8.1B | ||
| Q1 25 | $2.2B | $6.5B | ||
| Q4 24 | $2.3B | $6.3B | ||
| Q3 24 | $2.2B | $6.4B | ||
| Q2 24 | $2.3B | $6.1B |
总资产NXSTONB
| Q1 26 | — | $73.0B | ||
| Q4 25 | $10.8B | $72.2B | ||
| Q3 25 | $11.2B | $71.2B | ||
| Q2 25 | $11.3B | $71.0B | ||
| Q1 25 | $11.4B | $53.9B | ||
| Q4 24 | $11.5B | $53.6B | ||
| Q3 24 | $11.7B | $53.6B | ||
| Q2 24 | $11.8B | $53.1B |
负债/权益比NXSTONB
| Q1 26 | — | — | ||
| 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 | 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NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | $190.0M | $159.2M | ||
| Q3 25 | $117.0M | $341.2M | ||
| Q2 25 | $247.0M | $72.9M | ||
| Q1 25 | $337.0M | $108.2M | ||
| Q4 24 | $411.0M | $235.8M | ||
| Q3 24 | $387.0M | $121.3M | ||
| Q2 24 | $176.0M | $161.0M |
自由现金流NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | $136.0M | $137.3M | ||
| Q3 25 | $87.0M | $333.6M | ||
| Q2 25 | $218.0M | $64.1M | ||
| Q1 25 | $302.0M | $102.4M | ||
| Q4 24 | $376.0M | $229.0M | ||
| Q3 24 | $358.0M | $115.7M | ||
| Q2 24 | $139.0M | $151.6M |
自由现金流率NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | 10.6% | 23.6% | ||
| Q3 25 | 7.3% | 58.1% | ||
| Q2 25 | 17.7% | 12.4% | ||
| Q1 25 | 24.5% | 26.4% | ||
| Q4 24 | 25.3% | 58.1% | ||
| Q3 24 | 26.2% | 29.5% | ||
| Q2 24 | 11.0% | 39.0% |
资本支出强度NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | 4.2% | 3.8% | ||
| Q3 25 | 2.5% | 1.3% | ||
| Q2 25 | 2.4% | 1.7% | ||
| Q1 25 | 2.8% | 1.5% | ||
| Q4 24 | 2.4% | 1.7% | ||
| Q3 24 | 2.1% | 1.4% | ||
| Q2 24 | 2.9% | 2.4% |
现金转化率NXSTONB
| Q1 26 | — | — | ||
| Q4 25 | — | 0.73× | ||
| Q3 25 | 1.67× | 1.87× | ||
| Q2 25 | 2.55× | 0.58× | ||
| Q1 25 | 3.12× | 0.75× | ||
| Q4 24 | 1.70× | 1.53× | ||
| Q3 24 | 2.07× | 0.84× | ||
| Q2 24 | 1.49× | 1.33× |
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% |
ONB
暂无分部数据
