vs
NEXSTAR MEDIA GROUP, INC.（NXST）与RPM INTERNATIONAL INC（RPM）财务数据对比。点击上方公司名可切换其他公司
RPM INTERNATIONAL INC的季度营收约是NEXSTAR MEDIA GROUP, INC.的1.5倍（$1.9B vs $1.3B），RPM INTERNATIONAL INC净利率更高（8.4% vs -12.9%，领先21.3%），RPM INTERNATIONAL INC同比增速更快（3.5% vs -13.4%），RPM INTERNATIONAL INC自由现金流更多（$296.4M vs $136.0M），过去两年RPM INTERNATIONAL INC的营收复合增速更高（12.0% 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。
BVS娱乐前身为Saban制作、Saban国际及Saban娱乐，是华特迪士尼公司旗下子公司。1980年4月24日由哈伊姆·萨班与舒基·利维创立，最初主营音乐制作，后逐步转向电视节目制作发行业务，最为知名的是为Fox Family/ABC Family及已停播的Fox Kids、Jetix频道制作发行儿童节目。
NXST vs RPM — 直观对比
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.9B |
| 净利润 | $-166.0M | $161.2M |
| 毛利率 | — | 40.8% |
| 营业利润率 | 18.7% | 11.0% |
| 净利率 | -12.9% | 8.4% |
| 营收同比 | -13.4% | 3.5% |
| 净利润同比 | -168.6% | -12.0% |
| 每股收益（稀释后） | $-5.57 | $1.26 |
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
| Q4 25 | $1.3B | $1.9B | ||
| Q3 25 | $1.2B | $2.1B | ||
| Q2 25 | $1.2B | $2.1B | ||
| Q1 25 | $1.2B | $1.5B | ||
| Q4 24 | $1.5B | $1.8B | ||
| Q3 24 | $1.4B | $2.0B | ||
| Q2 24 | $1.3B | $2.0B | ||
| Q1 24 | $1.3B | $1.5B |
| Q4 25 | $-166.0M | $161.2M | ||
| Q3 25 | $70.0M | $227.6M | ||
| Q2 25 | $97.0M | $225.8M | ||
| Q1 25 | $108.0M | $52.0M | ||
| Q4 24 | $242.0M | $183.2M | ||
| Q3 24 | $187.0M | $227.7M | ||
| Q2 24 | $118.0M | $180.6M | ||
| Q1 24 | $175.0M | $61.2M |
| Q4 25 | — | 40.8% | ||
| Q3 25 | — | 42.3% | ||
| Q2 25 | — | 42.4% | ||
| Q1 25 | — | 38.4% | ||
| Q4 24 | — | 41.4% | ||
| Q3 24 | — | 42.5% | ||
| Q2 24 | — | 41.4% | ||
| Q1 24 | — | 39.9% |
| Q4 25 | 18.7% | 11.0% | ||
| Q3 25 | 14.6% | 14.1% | ||
| Q2 25 | 17.3% | 11.9% | ||
| Q1 25 | 17.8% | 2.8% | ||
| Q4 24 | 28.1% | 11.5% | ||
| Q3 24 | 24.5% | 14.8% | ||
| Q2 24 | 18.9% | 11.9% | ||
| Q1 24 | 21.4% | 5.5% |
| Q4 25 | -12.9% | 8.4% | ||
| Q3 25 | 5.8% | 10.8% | ||
| Q2 25 | 7.9% | 10.8% | ||
| Q1 25 | 8.8% | 3.5% | ||
| Q4 24 | 16.3% | 9.9% | ||
| Q3 24 | 13.7% | 11.6% | ||
| Q2 24 | 9.3% | 9.0% | ||
| Q1 24 | 13.6% | 4.0% |
| Q4 25 | $-5.57 | $1.26 | ||
| Q3 25 | $2.14 | $1.77 | ||
| Q2 25 | $3.06 | $1.76 | ||
| Q1 25 | $3.37 | $0.40 | ||
| Q4 24 | $7.44 | $1.42 | ||
| Q3 24 | $5.27 | $1.77 | ||
| Q2 24 | $3.54 | $1.40 | ||
| Q1 24 | $5.16 | $0.47 |
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 | $316.6M |
| 总债务越低越好 | $6.3B | $2.5B |
| 股东权益账面价值 | $2.1B | $3.1B |
| 总资产 | $10.8B | $7.9B |
| 负债/权益比越低杠杆越低 | 3.07× | 0.80× |
8季度趋势，按日历期对齐
| Q4 25 | $280.0M | $316.6M | ||
| Q3 25 | $236.0M | $297.1M | ||
| Q2 25 | $234.0M | $302.1M | ||
| Q1 25 | $253.0M | $241.9M | ||
| Q4 24 | $144.0M | $268.7M | ||
| Q3 24 | $181.0M | $231.6M | ||
| Q2 24 | $146.0M | $237.4M | ||
| Q1 24 | $237.0M | $248.9M |
| Q4 25 | $6.3B | $2.5B | ||
| Q3 25 | $6.4B | $2.7B | ||
| Q2 25 | $6.4B | $2.6B | ||
| Q1 25 | $6.5B | $2.1B | ||
| Q4 24 | $6.5B | $2.0B | ||
| Q3 24 | $6.7B | $2.0B | ||
| Q2 24 | $6.8B | $2.0B | ||
| Q1 24 | $6.8B | $2.2B |
| Q4 25 | $2.1B | $3.1B | ||
| Q3 25 | $2.3B | $3.1B | ||
| Q2 25 | $2.3B | $2.9B | ||
| Q1 25 | $2.2B | $2.7B | ||
| Q4 24 | $2.3B | $2.7B | ||
| Q3 24 | $2.2B | $2.6B | ||
| Q2 24 | $2.3B | $2.5B | ||
| Q1 24 | $2.3B | $2.3B |
| Q4 25 | $10.8B | $7.9B | ||
| Q3 25 | $11.2B | $7.9B | ||
| Q2 25 | $11.3B | $7.8B | ||
| Q1 25 | $11.4B | $6.6B | ||
| Q4 24 | $11.5B | $6.7B | ||
| Q3 24 | $11.7B | $6.6B | ||
| Q2 24 | $11.8B | $6.6B | ||
| Q1 24 | $11.9B | $6.4B |
| Q4 25 | 3.07× | 0.80× | ||
| Q3 25 | 2.78× | 0.87× | ||
| Q2 25 | 2.83× | 0.91× | ||
| Q1 25 | 2.89× | 0.78× | ||
| Q4 24 | 2.89× | 0.74× | ||
| Q3 24 | 3.02× | 0.77× | ||
| Q2 24 | 2.99× | 0.79× | ||
| Q1 24 | 2.93× | 0.93× |
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 | $345.7M |
| 自由现金流经营现金流 - 资本支出 | $136.0M | $296.4M |
| 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% | 2.6% |
| 现金转化率经营现金流/净利润 | — | 2.14× |
| 过去12个月自由现金流最近4个季度 | $743.0M | $582.9M |
8季度趋势，按日历期对齐
| Q4 25 | $190.0M | $345.7M | ||
| Q3 25 | $117.0M | $237.5M | ||
| Q2 25 | $247.0M | $149.2M | ||
| Q1 25 | $337.0M | $91.5M | ||
| Q4 24 | $411.0M | $279.4M | ||
| Q3 24 | $387.0M | $248.1M | ||
| Q2 24 | $176.0M | $181.2M | ||
| Q1 24 | $276.0M | $173.4M |
| Q4 25 | $136.0M | $296.4M | ||
| Q3 25 | $87.0M | $175.0M | ||
| Q2 25 | $218.0M | $78.2M | ||
| Q1 25 | $302.0M | $33.3M | ||
| Q4 24 | $376.0M | $229.5M | ||
| Q3 24 | $358.0M | $197.3M | ||
| Q2 24 | $139.0M | $105.3M | ||
| Q1 24 | $232.0M | $124.6M |
| Q4 25 | 10.6% | 15.5% | ||
| Q3 25 | 7.3% | 8.3% | ||
| Q2 25 | 17.7% | 3.8% | ||
| Q1 25 | 24.5% | 2.3% | ||
| Q4 24 | 25.3% | 12.4% | ||
| Q3 24 | 26.2% | 10.0% | ||
| Q2 24 | 11.0% | 5.2% | ||
| Q1 24 | 18.1% | 8.2% |
| Q4 25 | 4.2% | 2.6% | ||
| Q3 25 | 2.5% | 3.0% | ||
| Q2 25 | 2.4% | 3.4% | ||
| Q1 25 | 2.8% | 3.9% | ||
| Q4 24 | 2.4% | 2.7% | ||
| Q3 24 | 2.1% | 2.6% | ||
| Q2 24 | 2.9% | 3.8% | ||
| Q1 24 | 3.4% | 3.2% |
| Q4 25 | — | 2.14× | ||
| Q3 25 | 1.67× | 1.04× | ||
| Q2 25 | 2.55× | 0.66× | ||
| Q1 25 | 3.12× | 1.76× | ||
| Q4 24 | 1.70× | 1.53× | ||
| Q3 24 | 2.07× | 1.09× | ||
| Q2 24 | 1.49× | 1.00× | ||
| Q1 24 | 1.58× | 2.83× |
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% |
RPM
| Construction Products Group Segment | $737.4M | 39% |
| Consumer Segment | $638.6M | 33% |
| Performance Coatings Group Segment | $533.8M | 28% |
