NXST Dividend: Nexstar Media Group Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	5,148	5,407	4,933	5,211	4,648	4,501
Revenue Growth (YoY)	-1%	10%	-5%	12%	3%	48%
Cost of Revenue	2,202	2,192	2,125	1,977	1,835	1,696
Gross Profit	2,946	3,215	2,808	3,233	2,813	2,805
Selling, General & Admin	1,085	1,117	1,124	1,129	1,051	936
Research & Development	--	--	--	--	--	--
Operating Expenses	1,921	1,923	2,065	1,788	1,617	1,448
Other Non Operating Income (Expenses)	26	25	36	35	79	45
Pretax Income	701	959	401	1,217	1,093	1,104
Income Tax Expense	218	276	131	273	262	296
Net Income	521	722	346	971	834	811
Net Income Growth	-10%	109%	-64%	16%	3%	252.99%
Shares Outstanding (Diluted)	30.64	32.79	35.83	40.2	44	46.7
Shares Change (YoY)	-6%	-8%	-11%	-9%	-6%	-3%
EPS (Diluted)	16.99	22.01	9.65	24.16	18.98	17.37
EPS Growth	-5%	128%	-60%	27%	9%	262%
Free Cash Flow	961	1,105	812	1,245	925	650
Free Cash Flow Per Share	31.35	33.69	22.66	30.97	21.02	13.91
Gross Margin	57.22%	59.45%	56.92%	62.04%	60.52%	62.31%
Operating Margin	19.91%	23.89%	15.06%	27.72%	25.7%	30.14%
Profit Margin	10.12%	13.35%	7.01%	18.63%	17.94%	18.01%
Free Cash Flow Margin	18.66%	20.43%	16.46%	23.89%	19.9%	14.44%
EBITDA	1,837	2,100	1,684	2,107	1,783	1,921
EBITDA Margin	35.68%	38.83%	34.13%	40.43%	38.36%	42.67%
D&A For EBITDA	812	808	941	662	588	564
EBIT	1,025	1,292	743	1,445	1,195	1,357
EBIT Margin	19.91%	23.89%	15.06%	27.72%	25.7%	30.14%
Effective Tax Rate	31.09%	28.77%	32.66%	22.43%	23.97%	26.81%

Follow-Up Questions











