NEXSTAR MEDIA GROUP, INC.

(NXST)
  Report
Real-time Estimate Cboe BZX  -  10:08 2022-08-16 am EDT
200.22 USD   +0.48%
06:13aNEXSTAR MEDIA : TO ACQUIRE THE CW NETWORK - Form 8-K
PU
06:03aNEXSTAR MEDIA GROUP, INC. : Regulation FD Disclosure, Financial Statements and Exhibits (form 8-K)
AQ
08/15Communications Services Up Amid Deal Activity - Communications Services Roundup
DJ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 5 4104 8096 1747 730--
Enterprise Value (EV)1 13 67012 32513 39814 66514 00412 703
P/E ratio 24,4x6,29x7,95x7,69x9,42x5,90x
Yield 1,54%2,05%1,85%1,81%2,02%3,49%
Capitalization / Revenue 1,78x1,07x1,33x1,47x1,51x1,32x
EV / Revenue 4,50x2,74x2,88x2,80x2,74x2,17x
EV / EBITDA 15,2x6,32x7,06x6,33x6,77x5,12x
Price to Book 2,73x1,95x2,16x2,45x2,18x1,82x
Nbr of stocks (in thousands) 46 13944 04540 89138 794--
Reference price (USD) 117109151199199199
Announcement Date 02/26/202002/23/202102/22/2022---
1 USD in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 3 0394 5014 6485 2455 1185 846
EBITDA1 8981 9511 8972 3182 0692 483
Operating profit (EBIT)1 6221 3611 1751 5461 2711 757
Operating Margin 20,5%30,2%25,3%29,5%24,8%30,1%
Pre-Tax Profit (EBT)1 3731 1051 0931 3721 0811 594
Net income1 2308118351 0508181 196
Net margin 7,58%18,0%18,0%20,0%16,0%20,5%
EPS2 4,8017,419,025,921,133,8
Dividend per Share2 1,802,242,803,604,036,95
Announcement Date 02/26/202002/23/202102/22/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1
Net sales1 1 2461 2101 2451 2901 5111 257
EBITDA1 496643486490694616
Operating profit (EBIT)1 325329333357539292
Operating Margin 26,1%27,2%26,8%27,6%35,7%23,2%
Pre-Tax Profit (EBT)1 329304298277491224
Net income1 264252228211365170
Net margin 21,2%20,8%18,3%16,3%24,2%13,5%
EPS2 6,195,995,565,369,325,65
Dividend per Share ------
Announcement Date 02/22/202205/10/202208/04/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 8 2617 5157 2246 9356 2744 973
Net Cash position1 ------
Leverage (Debt / EBITDA) 9,20x3,85x3,81x2,99x3,03x2,00x
Free Cash Flow1 5211 3051 2511 5081 3341 624
ROE (Net Profit / Equities) 11,9%35,7%31,1%41,3%22,1%32,6%
Shareholders' equity1 1 9422 2752 6842 5413 7043 671
ROA (Net Profit / Asset) 2,19%5,92%6,26%8,05%5,67%9,08%
Assets1 10 52613 69713 33413 04114 42513 163
Book Value Per Share2 43,056,169,981,291,2109
Cash Flow per Share2 8,7126,827,635,333,645,0
Capex1 198217151149147156
Capex / Sales 6,50%4,82%3,24%2,83%2,87%2,66%
Announcement Date 02/26/202002/23/202102/22/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Key data
Capitalization (USD) 7 730 077 096
Net sales (USD) 4 648 371 000
Number of employees 11 817
Sales / Employee (USD) 393 363
Free-Float 79,4%
Free-Float capitalization (USD) 6 138 070 152
Avg. Exchange 20 sessions (USD) 62 074 173
Average Daily Capital Traded 0,80%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA