Saturday 17 October 2026 Export NXST’s income statement to Excel — free account

Nexstar Media Group, Inc.

NXST Communication Services Broadcasting

Nexstar Media Group, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $4.9 billion, down 8.47% from fiscal 2024. In the quarter to June 2026, revenue grew 62.2%, EPS grew 18.1%, free cash flow grew 21.0% and total debt rose 84.0%, each against the same quarter a year earlier. Dividend growth for ten consecutive years; insiders bought in the last twelve months.

163.95 0.70 −0.43%

Follow NXST

Alert me

Market cap: $5.1B
P/E: 30.4×
Fwd P/E: 5.6×
Dividend yield: 4.54%
F-score: 5/9
Altman Z: 1.68
Beneish M: −2.80
Dividend safety: 43/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Dec '25	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16
P/E ratio Full definition →	67.01	7.23	16.38	7.06	7.61	6.00	23.40	9.22	7.43	21.02
Piotroski F-Score Full definition →	5	7	4	8	8	8	3	6	5	5
Altman Z-Score Full definition →	1.68	1.67	1.36	1.57	1.30	1.14	0.76	1.35	1.03	1.11
P/S ratio Full definition →	1.25	0.94	1.15	1.32	1.37	1.09	1.77	1.30	1.45	1.75
P/FCF ratio Full definition →	8.29	4.62	6.58	4.58	5.91	4.72	24.03	5.66	62.18	7.62
Altman Z″-Score (non-manufacturers) Full definition →	2.29	2.34	1.78	2.14	1.73	1.53	0.87	1.72	1.20	0.95
P/Operating CF Full definition →	32.43	12.42	31.09	31.45	19.08	13.02	53.13	14.40	76.71	17.89
Beneish M-Score Full definition →	(2.80)	(2.72)	(2.78)	(2.62)	(2.52)	(2.45)	(2.04)	(2.65)	(0.96)	(2.60)
Dividend Safety Score Full definition →	43	—	—	—	—	—	—	—	—	—
P/B ratio Full definition →	3.02	2.28	2.45	2.48	2.23	1.93	2.63	1.92	2.23	6.78
Price to Tangible BV Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EV/Sales Full definition →	2.47	2.12	2.50	2.61	2.92	2.76	4.49	2.69	3.19	3.78
EV/EBITDA Full definition →	7.38	5.44	7.29	6.41	7.63	6.34	11.97	6.71	9.04	9.74
EV/Operating CF Full definition →	13.71	9.19	12.36	9.68	11.17	9.89	32.66	10.08	71.22	14.68
EV/FCF Full definition →	16.44	10.39	14.36	9.08	12.60	11.93	60.76	11.70	137.14	16.49
Quick Ratio Full definition →	1.91	1.50	1.29	1.46	1.56	1.47	1.20	1.71	1.01	1.75
Current Ratio Full definition →	2.07	1.66	1.53	1.81	1.79	1.66	1.43	1.90	1.57	1.92
Net Debt/EBITDA Full definition →	3.66	3.02	3.95	3.18	4.05	3.83	7.24	3.46	4.94	5.24
Debt/Assets Full definition →	58.39%	56.88%	56.61%	54.82%	55.90%	57.21%	60.71%	56.37%	58.31%	79.53%
Debt/Equity Full definition →	3.10	2.91	2.96	2.51	2.60	3.02	4.14	2.13	2.76	8.30
Asset Turnover Full definition →	0.44	0.46	0.40	0.40	0.35	0.33	0.29	0.38	0.47	0.46
Operating CF/Net income Full definition →	9.68	1.78	2.89	1.44	1.46	1.55	1.81	1.89	0.23	3.11
Capex/Depreciation Full definition →	(0.18)	(0.17)	(0.14)	0.12	(0.23)	(0.37)	(0.40)	(0.29)	(0.15)	(0.22)
Interest Coverage Full definition →	2.24	2.86	1.58	3.89	4.15	4.10	2.15	3.43	2.10	2.48
ROE Full definition →	4.29%	30.82%	13.62%	34.52%	30.92%	35.36%	11.74%	22.58%	50.92%	49.38%
ROA Full definition →	0.82%	5.96%	2.80%	7.49%	6.25%	5.92%	2.19%	5.36%	9.09%	3.81%
ROIC Full definition →	6.55%	9.19%	4.92%	8.63%	7.30%	8.57%	3.98%	8.30%	5.42%	7.10%
Return on Tangible Assets Full definition →	4.79%	40.79%	19.50%	48.94%	39.01%	38.94%	13.59%	35.59%	42.42%	20.35%
Average Days of Receivables Full definition →	79.28	69.40	81.02	75.65	80.18	73.37	106.15	72.20	84.49	72.15
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	21.48%	20.12%	22.26%	21.07%	22.03%	20.26%	24.02%	20.96%	24.88%	23.89%
Intangible Assets out of Total Assets Full definition →	0.69	0.67	0.66	0.66	0.65	0.66	0.66	0.77	0.73	0.45
Share Based Compensation of Revenue Full definition →	1.58%	1.44%	1.22%	1.19%	1.01%	1.07%	1.27%	1.13%	0.99%	1.03%
Graham Net Nets Full definition →	(1.19)	(1.55)	(1.47)	(1.21)	(1.41)	(1.97)	(1.96)	(1.23)	(1.37)	(1.20)
Graham Number Full definition →	67.74	184.74	120.05	197.68	174.04	152.03	70.95	88.58	89.76	24.97
Earnings Yield Full definition →	1.49%	13.84%	6.10%	14.16%	13.15%	16.66%	4.27%	10.85%	13.45%	4.76%
Free Cash Flow Yield Full definition →	12.06%	21.65%	15.20%	21.83%	16.93%	21.20%	4.16%	17.66%	1.61%	13.12%
Revenue per Share Full definition →	163.07	167.34	139.68	132.43	110.32	100.20	66.09	60.52	53.15	35.95
Operating CF per Share Full definition →	29.36	38.69	28.29	35.66	28.84	27.92	9.08	16.12	2.38	9.26
Capex per Share Full definition →	(4.88)	(4.49)	(3.94)	2.39	(3.28)	(4.77)	(4.20)	(2.23)	(1.15)	(1.02)
Free Cash Flow per Share Full definition →	24.48	34.20	24.35	38.04	25.56	23.15	4.88	13.89	1.24	8.25
Cash per Share Full definition →	9.23	4.46	4.16	5.59	4.90	3.77	5.41	3.17	2.53	3.73
Shareholders Equity per Share Full definition →	67.32	69.39	65.49	70.37	67.82	56.47	44.65	40.88	34.56	9.27
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	67.32	69.39	65.49	70.37	67.82	56.47	44.65	40.88	34.56	9.27
Free Cash Flow Full definition →	743.00	1,105.00	860.00	1,497.00	1,077.00	1,039.80	224.41	634.97	56.66	253.10
Working Capital Full definition →	762.00	514.00	505.00	722.00	625.40	479.09	404.21	362.90	385.52	173.64
Capital Expenditures Full definition →	(148.00)	(145.00)	(139.00)	94.00	(138.00)	(214.40)	(193.06)	(101.90)	(52.43)	(31.15)
Net Current Asset Value Full definition →	(7,330.00)	(7,929.00)	(8,299.00)	(8,295.00)	(8,994.30)	(9,657.42)	(10,584.47)	(4,425.97)	(4,844.12)	(2,318.51)
EV/EBIT Full definition →	14.39	9.06	17.44	10.36	11.55	9.02	20.81	9.81	15.37	14.53
Capex to Sales Full definition →	0.03	0.03	0.03	(0.02)	0.03	0.05	0.06	0.04	0.02	0.03
Price to Operating Income Full definition →	7.26	4.03	7.99	5.23	5.41	3.57	8.23	4.74	6.97	6.71
Other line items
Depreciation/Fixed assets Full definition →	0.70	0.70	0.78	0.64	0.40	0.36	0.37	0.48	0.48	0.51
Cash ROIC Full definition →	8.58%	12.40%	9.25%	15.06%	10.28%	10.02%	2.08%	10.59%	0.94%	9.18%
Accounts Receivable Turnover Full definition →	4.71	5.09	4.54	4.96	4.83	5.03	4.25	4.98	6.23	5.37
Accounts Payable Turnover Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Turnover Full definition →	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Average Days of Payables Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days of Inventory on Hand Full definition →	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	10.88
Average Receivables Full definition →	1,051.50	1,061.50	1,087.50	1,050.50	962.90	894.36	715.60	555.11	390.50	205.52
Average Payables Full definition →	133.00	184.00	216.50	223.10	233.31	187.89	112.60	49.48	25.45	22.85
Average Assets Full definition →	11,157.00	11,773.00	12,378.50	12,971.75	13,334.39	13,697.01	10,525.89	7,271.84	5,223.87	2,400.61
Average Common Equity Full definition →	2,142.50	2,277.50	2,541.00	2,813.25	2,697.19	2,295.18	1,961.24	1,725.15	932.83	185.36

Fold the line items

Columns are period end dates

Stockrow Weekly