vs
NEXSTAR MEDIA GROUP, INC.（NXST）与SAIA INC（SAIA）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SAIA INC的1.6倍（$1.3B vs $790.0M），SAIA INC净利率更高（6.0% vs -12.9%，领先18.9%），SAIA INC同比增速更快（0.1% vs -13.4%），NEXSTAR MEDIA GROUP, INC.自由现金流更多（$136.0M vs $37.5M），过去两年SAIA INC的营收复合增速更高（2.3% 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。
Saia是美国知名零担货运企业，1924年创立于路易斯安那州霍马。成立最初五十年仅在路易斯安那州和得克萨斯州运营，1980年后逐步向美国南部多州扩张，后续通过同业并购将服务覆盖至36个州，目前位列美国零担承运商前十，年营收超18亿美元。
NXST vs SAIA — 直观对比
营收规模更大
NXST
是对方的1.6倍
$790.0M
营收增速更快
SAIA
高出13.6%
-13.4%
净利率更高
SAIA
高出18.9%
-12.9%
自由现金流更多
NXST
多$98.5M
$37.5M
两年增速更快
SAIA
近两年复合增速
0.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $790.0M |
| 净利润 | $-166.0M | $47.5M |
| 毛利率 | — | — |
| 营业利润率 | 18.7% | 8.1% |
| 净利率 | -12.9% | 6.0% |
| 营收同比 | -13.4% | 0.1% |
| 净利润同比 | -168.6% | -37.6% |
| 每股收益（稀释后） | $-5.57 | $1.77 |
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NXSTSAIA
| Q4 25 | $1.3B | $790.0M | ||
| Q3 25 | $1.2B | $839.6M | ||
| Q2 25 | $1.2B | $817.1M | ||
| Q1 25 | $1.2B | $787.6M | ||
| Q4 24 | $1.5B | $789.0M | ||
| Q3 24 | $1.4B | $842.1M | ||
| Q2 24 | $1.3B | $823.2M | ||
| Q1 24 | $1.3B | $754.8M |
净利润NXSTSAIA
| Q4 25 | $-166.0M | $47.5M | ||
| Q3 25 | $70.0M | $86.3M | ||
| Q2 25 | $97.0M | $71.4M | ||
| Q1 25 | $108.0M | $49.8M | ||
| Q4 24 | $242.0M | $76.1M | ||
| Q3 24 | $187.0M | $92.7M | ||
| Q2 24 | $118.0M | $102.5M | ||
| Q1 24 | $175.0M | $90.7M |
营业利润率NXSTSAIA
| Q4 25 | 18.7% | 8.1% | ||
| Q3 25 | 14.6% | 14.1% | ||
| Q2 25 | 17.3% | 12.2% | ||
| Q1 25 | 17.8% | 8.9% | ||
| Q4 24 | 28.1% | 12.9% | ||
| Q3 24 | 24.5% | 14.9% | ||
| Q2 24 | 18.9% | 16.7% | ||
| Q1 24 | 21.4% | 15.6% |
净利率NXSTSAIA
| Q4 25 | -12.9% | 6.0% | ||
| Q3 25 | 5.8% | 10.3% | ||
| Q2 25 | 7.9% | 8.7% | ||
| Q1 25 | 8.8% | 6.3% | ||
| Q4 24 | 16.3% | 9.6% | ||
| Q3 24 | 13.7% | 11.0% | ||
| Q2 24 | 9.3% | 12.5% | ||
| Q1 24 | 13.6% | 12.0% |
每股收益（稀释后）NXSTSAIA
| Q4 25 | $-5.57 | $1.77 | ||
| Q3 25 | $2.14 | $3.22 | ||
| Q2 25 | $3.06 | $2.67 | ||
| Q1 25 | $3.37 | $1.86 | ||
| Q4 24 | $7.44 | $2.84 | ||
| Q3 24 | $5.27 | $3.46 | ||
| Q2 24 | $3.54 | $3.83 | ||
| Q1 24 | $5.16 | $3.38 |
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 | $19.7M |
| 总债务越低越好 | $6.3B | $163.0M |
| 股东权益账面价值 | $2.1B | $2.6B |
| 总资产 | $10.8B | $3.5B |
| 负债/权益比越低杠杆越低 | 3.07× | 0.06× |
8季度趋势，按日历期对齐
现金及短期投资NXSTSAIA
| Q4 25 | $280.0M | $19.7M | ||
| Q3 25 | $236.0M | $35.5M | ||
| Q2 25 | $234.0M | $18.8M | ||
| Q1 25 | $253.0M | $16.5M | ||
| Q4 24 | $144.0M | $19.5M | ||
| Q3 24 | $181.0M | $14.4M | ||
| Q2 24 | $146.0M | $11.2M | ||
| Q1 24 | $237.0M | $12.3M |
总债务NXSTSAIA
| Q4 25 | $6.3B | $163.0M | ||
| Q3 25 | $6.4B | $218.0M | ||
| Q2 25 | $6.4B | $307.1M | ||
| Q1 25 | $6.5B | $291.8M | ||
| Q4 24 | $6.5B | $195.0M | ||
| Q3 24 | $6.7B | $184.2M | ||
| Q2 24 | $6.8B | $169.1M | ||
| Q1 24 | $6.8B | $76.6M |
股东权益NXSTSAIA
| Q4 25 | $2.1B | $2.6B | ||
| Q3 25 | $2.3B | $2.5B | ||
| Q2 25 | $2.3B | $2.4B | ||
| Q1 25 | $2.2B | $2.4B | ||
| Q4 24 | $2.3B | $2.3B | ||
| Q3 24 | $2.2B | $2.2B | ||
| Q2 24 | $2.3B | $2.1B | ||
| Q1 24 | $2.3B | $2.0B |
总资产NXSTSAIA
| Q4 25 | $10.8B | $3.5B | ||
| Q3 25 | $11.2B | $3.5B | ||
| Q2 25 | $11.3B | $3.5B | ||
| Q1 25 | $11.4B | $3.4B | ||
| Q4 24 | $11.5B | $3.2B | ||
| Q3 24 | $11.7B | $3.1B | ||
| Q2 24 | $11.8B | $3.0B | ||
| Q1 24 | $11.9B | $2.8B |
负债/权益比NXSTSAIA
| Q4 25 | 3.07× | 0.06× | ||
| Q3 25 | 2.78× | 0.09× | ||
| Q2 25 | 2.83× | 0.13× | ||
| Q1 25 | 2.89× | 0.12× | ||
| Q4 24 | 2.89× | 0.08× | ||
| Q3 24 | 3.02× | 0.08× | ||
| Q2 24 | 2.99× | 0.08× | ||
| Q1 24 | 2.93× | 0.04× |
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 | $137.3M |
| 自由现金流经营现金流 - 资本支出 | $136.0M | $37.5M |
| 自由现金流率自由现金流/营收 | 10.6% | 4.7% |
| 资本支出强度资本支出/营收 | 4.2% | 12.6% |
| 现金转化率经营现金流/净利润 | — | 2.89× |
| 过去12个月自由现金流最近4个季度 | $743.0M | $27.3M |
8季度趋势，按日历期对齐
经营现金流NXSTSAIA
| Q4 25 | $190.0M | $137.3M | ||
| Q3 25 | $117.0M | $177.8M | ||
| Q2 25 | $247.0M | $170.7M | ||
| Q1 25 | $337.0M | $109.1M | ||
| Q4 24 | $411.0M | $164.7M | ||
| Q3 24 | $387.0M | $181.7M | ||
| Q2 24 | $176.0M | $130.8M | ||
| Q1 24 | $276.0M | $106.5M |
自由现金流NXSTSAIA
| Q4 25 | $136.0M | $37.5M | ||
| Q3 25 | $87.0M | $87.6M | ||
| Q2 25 | $218.0M | $-3.9M | ||
| Q1 25 | $302.0M | $-93.8M | ||
| Q4 24 | $376.0M | $-3.5M | ||
| Q3 24 | $358.0M | $-11.7M | ||
| Q2 24 | $139.0M | $-94.0M | ||
| Q1 24 | $232.0M | $-350.7M |
自由现金流率NXSTSAIA
| Q4 25 | 10.6% | 4.7% | ||
| Q3 25 | 7.3% | 10.4% | ||
| Q2 25 | 17.7% | -0.5% | ||
| Q1 25 | 24.5% | -11.9% | ||
| Q4 24 | 25.3% | -0.4% | ||
| Q3 24 | 26.2% | -1.4% | ||
| Q2 24 | 11.0% | -11.4% | ||
| Q1 24 | 18.1% | -46.5% |
资本支出强度NXSTSAIA
| Q4 25 | 4.2% | 12.6% | ||
| Q3 25 | 2.5% | 10.8% | ||
| Q2 25 | 2.4% | 21.4% | ||
| Q1 25 | 2.8% | 25.8% | ||
| Q4 24 | 2.4% | 21.3% | ||
| Q3 24 | 2.1% | 23.0% | ||
| Q2 24 | 2.9% | 27.3% | ||
| Q1 24 | 3.4% | 60.6% |
现金转化率NXSTSAIA
| Q4 25 | — | 2.89× | ||
| Q3 25 | 1.67× | 2.06× | ||
| Q2 25 | 2.55× | 2.39× | ||
| Q1 25 | 3.12× | 2.19× | ||
| Q4 24 | 1.70× | 2.16× | ||
| Q3 24 | 2.07× | 1.96× | ||
| Q2 24 | 1.49× | 1.28× | ||
| Q1 24 | 1.58× | 1.17× |
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% |
SAIA
暂无分部数据
