vs
NEXSTAR MEDIA GROUP, INC.（NXST）与Roper Technologies（ROP）财务数据对比。点击上方公司名可切换其他公司
Roper Technologies的季度营收约是NEXSTAR MEDIA GROUP, INC.的1.6倍（$2.1B vs $1.3B），Roper Technologies净利率更高（15.8% vs -12.9%，领先28.7%），Roper Technologies同比增速更快（11.3% vs -13.4%），Roper Technologies自由现金流更多（$507.0M vs $136.0M），过去两年Roper Technologies的营收复合增速更高（10.5% 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。
罗珀技术公司是一家专注于科技领域的控股企业，通过持有并运营多家不同细分赛道的科技公司，在科技产业投资与资产管理领域形成了成熟的业务体系，在全球相关市场具备较高的行业影响力。
NXST vs ROP — 直观对比
营收规模更大
ROP
是对方的1.6倍
$1.3B
营收增速更快
ROP
高出24.7%
-13.4%
净利率更高
ROP
高出28.7%
-12.9%
自由现金流更多
ROP
多$371.0M
$136.0M
两年增速更快
ROP
近两年复合增速
0.2%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $2.1B |
| 净利润 | $-166.0M | $331.0M |
| 毛利率 | — | 69.4% |
| 营业利润率 | 18.7% | 27.2% |
| 净利率 | -12.9% | 15.8% |
| 营收同比 | -13.4% | 11.3% |
| 净利润同比 | -168.6% | 53.7% |
| 每股收益（稀释后） | $-5.57 | $4.87 |
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NXSTROP
| Q1 26 | — | $2.1B | ||
| Q4 25 | $1.3B | $2.1B | ||
| Q3 25 | $1.2B | $2.0B | ||
| Q2 25 | $1.2B | $1.9B | ||
| Q1 25 | $1.2B | $1.9B | ||
| Q4 24 | $1.5B | $1.9B | ||
| Q3 24 | $1.4B | $1.8B | ||
| Q2 24 | $1.3B | $1.7B |
净利润NXSTROP
| Q1 26 | — | $331.0M | ||
| Q4 25 | $-166.0M | $428.4M | ||
| Q3 25 | $70.0M | $398.5M | ||
| Q2 25 | $97.0M | $378.3M | ||
| Q1 25 | $108.0M | $331.1M | ||
| Q4 24 | $242.0M | $462.3M | ||
| Q3 24 | $187.0M | $367.9M | ||
| Q2 24 | $118.0M | $337.1M |
毛利率NXSTROP
| Q1 26 | — | 69.4% | ||
| Q4 25 | — | 69.5% | ||
| Q3 25 | — | 69.5% | ||
| Q2 25 | — | 69.2% | ||
| Q1 25 | — | 68.7% | ||
| Q4 24 | — | 68.3% | ||
| Q3 24 | — | 69.2% | ||
| Q2 24 | — | 69.5% |
营业利润率NXSTROP
| Q1 26 | — | 27.2% | ||
| Q4 25 | 18.7% | 28.6% | ||
| Q3 25 | 14.6% | 28.4% | ||
| Q2 25 | 17.3% | 28.2% | ||
| Q1 25 | 17.8% | 27.9% | ||
| Q4 24 | 28.1% | 28.0% | ||
| Q3 24 | 24.5% | 28.1% | ||
| Q2 24 | 18.9% | 28.8% |
净利率NXSTROP
| Q1 26 | — | 15.8% | ||
| Q4 25 | -12.9% | 20.8% | ||
| Q3 25 | 5.8% | 19.8% | ||
| Q2 25 | 7.9% | 19.5% | ||
| Q1 25 | 8.8% | 17.6% | ||
| Q4 24 | 16.3% | 24.6% | ||
| Q3 24 | 13.7% | 20.8% | ||
| Q2 24 | 9.3% | 19.6% |
每股收益（稀释后）NXSTROP
| Q1 26 | — | $4.87 | ||
| Q4 25 | $-5.57 | $3.97 | ||
| Q3 25 | $2.14 | $3.68 | ||
| Q2 25 | $3.06 | $3.49 | ||
| Q1 25 | $3.37 | $3.06 | ||
| Q4 24 | $7.44 | $4.29 | ||
| Q3 24 | $5.27 | $3.40 | ||
| Q2 24 | $3.54 | $3.12 |
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 | $382.9M |
| 总债务越低越好 | $6.3B | $9.7B |
| 股东权益账面价值 | $2.1B | $18.8B |
| 总资产 | $10.8B | $34.6B |
| 负债/权益比越低杠杆越低 | 3.07× | 0.52× |
8季度趋势，按日历期对齐
现金及短期投资NXSTROP
| Q1 26 | — | $382.9M | ||
| Q4 25 | $280.0M | $297.4M | ||
| Q3 25 | $236.0M | $320.0M | ||
| Q2 25 | $234.0M | $242.4M | ||
| Q1 25 | $253.0M | $372.8M | ||
| Q4 24 | $144.0M | $188.2M | ||
| Q3 24 | $181.0M | $269.6M | ||
| Q2 24 | $146.0M | $251.5M |
总债务NXSTROP
| Q1 26 | — | $9.7B | ||
| Q4 25 | $6.3B | $9.3B | ||
| Q3 25 | $6.4B | — | ||
| Q2 25 | $6.4B | — | ||
| Q1 25 | $6.5B | — | ||
| Q4 24 | $6.5B | $7.6B | ||
| Q3 24 | $6.7B | — | ||
| Q2 24 | $6.8B | — |
股东权益NXSTROP
| Q1 26 | — | $18.8B | ||
| Q4 25 | $2.1B | $19.9B | ||
| Q3 25 | $2.3B | $20.0B | ||
| Q2 25 | $2.3B | $19.6B | ||
| Q1 25 | $2.2B | $19.2B | ||
| Q4 24 | $2.3B | $18.9B | ||
| Q3 24 | $2.2B | $18.5B | ||
| Q2 24 | $2.3B | $18.1B |
总资产NXSTROP
| Q1 26 | — | $34.6B | ||
| Q4 25 | $10.8B | $34.6B | ||
| Q3 25 | $11.2B | $34.6B | ||
| Q2 25 | $11.3B | $33.2B | ||
| Q1 25 | $11.4B | $31.4B | ||
| Q4 24 | $11.5B | $31.3B | ||
| Q3 24 | $11.7B | $31.6B | ||
| Q2 24 | $11.8B | $29.8B |
负债/权益比NXSTROP
| Q1 26 | — | 0.52× | ||
| Q4 25 | 3.07× | 0.47× | ||
| Q3 25 | 2.78× | — | ||
| Q2 25 | 2.83× | — | ||
| Q1 25 | 2.89× | — | ||
| Q4 24 | 2.89× | 0.40× | ||
| 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 | $507.0M |
| 自由现金流率自由现金流/营收 | 10.6% | 24.2% |
| 资本支出强度资本支出/营收 | 4.2% | 0.5% |
| 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NXSTROP
| Q1 26 | — | — | ||
| Q4 25 | $190.0M | $738.0M | ||
| Q3 25 | $117.0M | $869.5M | ||
| Q2 25 | $247.0M | $404.1M | ||
| Q1 25 | $337.0M | $528.7M | ||
| Q4 24 | $411.0M | $722.2M | ||
| Q3 24 | $387.0M | $755.4M | ||
| Q2 24 | $176.0M | $384.1M |
自由现金流NXSTROP
| Q1 26 | — | $507.0M | ||
| Q4 25 | $136.0M | — | ||
| Q3 25 | $87.0M | — | ||
| Q2 25 | $218.0M | — | ||
| Q1 25 | $302.0M | — | ||
| Q4 24 | $376.0M | — | ||
| Q3 24 | $358.0M | — | ||
| Q2 24 | $139.0M | — |
自由现金流率NXSTROP
| Q1 26 | — | 24.2% | ||
| Q4 25 | 10.6% | — | ||
| Q3 25 | 7.3% | — | ||
| Q2 25 | 17.7% | — | ||
| Q1 25 | 24.5% | — | ||
| Q4 24 | 25.3% | — | ||
| Q3 24 | 26.2% | — | ||
| Q2 24 | 11.0% | — |
资本支出强度NXSTROP
| Q1 26 | — | 0.5% | ||
| Q4 25 | 4.2% | — | ||
| Q3 25 | 2.5% | — | ||
| Q2 25 | 2.4% | — | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 2.4% | — | ||
| Q3 24 | 2.1% | — | ||
| Q2 24 | 2.9% | — |
现金转化率NXSTROP
| Q1 26 | — | — | ||
| Q4 25 | — | 1.72× | ||
| Q3 25 | 1.67× | 2.18× | ||
| Q2 25 | 2.55× | 1.07× | ||
| Q1 25 | 3.12× | 1.60× | ||
| Q4 24 | 1.70× | 1.56× | ||
| Q3 24 | 2.07× | 2.05× | ||
| Q2 24 | 1.49× | 1.14× |
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% |
ROP
暂无分部数据
