vs
Side-by-side financial comparison of Bath & Body Works, Inc. (BBWI) and SELECT MEDICAL HOLDINGS CORP (SEM). Click either name above to swap in a different company.
Bath & Body Works, Inc. is the larger business by last-quarter revenue ($1.6B vs $1.4B, roughly 1.1× SELECT MEDICAL HOLDINGS CORP). Bath & Body Works, Inc. runs the higher net margin — 4.8% vs 4.5%, a 0.3% gap on every dollar of revenue. On growth, SELECT MEDICAL HOLDINGS CORP posted the faster year-over-year revenue change (5.0% vs -1.0%). Over the past eight quarters, SELECT MEDICAL HOLDINGS CORP's revenue compounded faster (5.3% CAGR vs -26.0%).
Bath & Body Works, Inc. is an American specialty retail company based in Columbus, Ohio. It owns Bath & Body Works, posted $7.4 billion in revenue in 2023, and was listed as 481 on the 2024 Fortune 500 list of largest United States companies by revenue.
Select Medical is a healthcare company based in Pennsylvania. It owns long-term acute care and inpatient rehabilitation hospitals, as well as occupational health and physical therapy clinics. Select Medical is a subsidiary of Select Medical Holdings, which is listed on the New York Stock Exchange.
BBWI vs SEM — Head-to-Head
Income Statement — Q3 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.6B | $1.4B |
| Net Profit | $77.0M | $63.8M |
| Gross Margin | 41.3% | — |
| Operating Margin | 10.1% | 6.9% |
| Net Margin | 4.8% | 4.5% |
| Revenue YoY | -1.0% | 5.0% |
| Net Profit YoY | -27.4% | -14.7% |
| EPS (diluted) | $0.37 | $0.35 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $1.4B | ||
| Q4 25 | $1.6B | $1.4B | ||
| Q3 25 | $1.5B | $1.4B | ||
| Q2 25 | $1.4B | $1.3B | ||
| Q1 25 | $2.8B | $1.4B | ||
| Q4 24 | $1.6B | $1.3B | ||
| Q3 24 | $1.5B | $1.3B | ||
| Q2 24 | $1.4B | $1.3B |
| Q1 26 | — | $63.8M | ||
| Q4 25 | $77.0M | $20.2M | ||
| Q3 25 | $64.0M | $28.8M | ||
| Q2 25 | $105.0M | $40.6M | ||
| Q1 25 | $453.0M | $56.7M | ||
| Q4 24 | $106.0M | $-16.1M | ||
| Q3 24 | $152.0M | $55.6M | ||
| Q2 24 | $87.0M | $77.6M |
| Q1 26 | — | — | ||
| Q4 25 | 41.3% | — | ||
| Q3 25 | 41.3% | — | ||
| Q2 25 | 45.4% | — | ||
| Q1 25 | 46.7% | — | ||
| Q4 24 | 43.5% | — | ||
| Q3 24 | 41.0% | — | ||
| Q2 24 | 43.8% | — |
| Q1 26 | — | 6.9% | ||
| Q4 25 | 10.1% | 4.6% | ||
| Q3 25 | 10.1% | 5.4% | ||
| Q2 25 | 14.7% | 6.5% | ||
| Q1 25 | 24.3% | 8.3% | ||
| Q4 24 | 13.5% | 1.6% | ||
| Q3 24 | 12.0% | 4.3% | ||
| Q2 24 | 13.5% | 5.8% |
| Q1 26 | — | 4.5% | ||
| Q4 25 | 4.8% | 1.4% | ||
| Q3 25 | 4.1% | 2.1% | ||
| Q2 25 | 7.4% | 3.0% | ||
| Q1 25 | 16.3% | 4.2% | ||
| Q4 24 | 6.6% | -1.2% | ||
| Q3 24 | 10.0% | 4.4% | ||
| Q2 24 | 6.3% | 6.1% |
| Q1 26 | — | $0.35 | ||
| Q4 25 | $0.37 | $0.17 | ||
| Q3 25 | $0.30 | $0.23 | ||
| Q2 25 | $0.49 | $0.32 | ||
| Q1 25 | $2.06 | $0.44 | ||
| Q4 24 | $0.49 | $-0.12 | ||
| Q3 24 | $0.68 | $0.43 | ||
| Q2 24 | $0.38 | $0.60 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $236.0M | $25.7M |
| Total DebtLower is stronger | $3.9B | $1.8B |
| Stockholders' EquityBook value | $-1.6B | $2.1B |
| Total Assets | $5.0B | $6.0B |
| Debt / EquityLower = less leverage | — | 0.88× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $25.7M | ||
| Q4 25 | $236.0M | $26.5M | ||
| Q3 25 | $364.0M | $60.1M | ||
| Q2 25 | $636.0M | $52.3M | ||
| Q1 25 | $674.0M | $53.2M | ||
| Q4 24 | $191.0M | $59.7M | ||
| Q3 24 | $514.0M | $191.5M | ||
| Q2 24 | $855.0M | $111.2M |
| Q1 26 | — | $1.8B | ||
| Q4 25 | $3.9B | $1.8B | ||
| Q3 25 | $3.9B | $1.7B | ||
| Q2 25 | $3.9B | $1.8B | ||
| Q1 25 | $3.9B | $1.8B | ||
| Q4 24 | $4.2B | $1.7B | ||
| Q3 24 | $4.2B | $3.1B | ||
| Q2 24 | $4.3B | $3.6B |
| Q1 26 | — | $2.1B | ||
| Q4 25 | $-1.6B | $1.7B | ||
| Q3 25 | $-1.5B | $1.7B | ||
| Q2 25 | $-1.5B | $1.7B | ||
| Q1 25 | $-1.4B | $1.7B | ||
| Q4 24 | $-1.7B | $1.7B | ||
| Q3 24 | $-1.7B | $1.9B | ||
| Q2 24 | $-1.7B | $1.4B |
| Q1 26 | — | $6.0B | ||
| Q4 25 | $5.0B | $5.9B | ||
| Q3 25 | $4.8B | $5.7B | ||
| Q2 25 | $4.9B | $5.7B | ||
| Q1 25 | $4.9B | $5.7B | ||
| Q4 24 | $5.0B | $5.6B | ||
| Q3 24 | $4.9B | $8.0B | ||
| Q2 24 | $5.2B | $7.9B |
| Q1 26 | — | 0.88× | ||
| Q4 25 | — | 1.06× | ||
| Q3 25 | — | 1.03× | ||
| Q2 25 | — | 1.10× | ||
| Q1 25 | — | 1.03× | ||
| Q4 24 | — | 1.01× | ||
| Q3 24 | — | 1.62× | ||
| Q2 24 | — | 2.54× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $80.0M | — |
| Free Cash FlowOCF − Capex | $-1.0M | — |
| FCF MarginFCF / Revenue | -0.1% | — |
| Capex IntensityCapex / Revenue | 5.1% | — |
| Cash ConversionOCF / Net Profit | 1.04× | — |
| TTM Free Cash FlowTrailing 4 quarters | $946.0M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $80.0M | $64.3M | ||
| Q3 25 | $-43.0M | $175.3M | ||
| Q2 25 | $188.0M | $110.3M | ||
| Q1 25 | $955.0M | $-3.5M | ||
| Q4 24 | $-99.0M | $125.4M | ||
| Q3 24 | $-46.0M | $181.0M | ||
| Q2 24 | $76.0M | $278.2M |
| Q1 26 | — | — | ||
| Q4 25 | $-1.0M | $5.2M | ||
| Q3 25 | $-99.0M | $122.2M | ||
| Q2 25 | $151.0M | $45.6M | ||
| Q1 25 | $895.0M | $-55.8M | ||
| Q4 24 | $-164.0M | $62.0M | ||
| Q3 24 | $-101.0M | $130.3M | ||
| Q2 24 | $30.0M | $222.6M |
| Q1 26 | — | — | ||
| Q4 25 | -0.1% | 0.4% | ||
| Q3 25 | -6.4% | 9.0% | ||
| Q2 25 | 10.6% | 3.4% | ||
| Q1 25 | 32.1% | -4.1% | ||
| Q4 24 | -10.2% | 4.7% | ||
| Q3 24 | -6.6% | 10.2% | ||
| Q2 24 | 2.2% | 17.4% |
| Q1 26 | — | — | ||
| Q4 25 | 5.1% | 4.2% | ||
| Q3 25 | 3.6% | 3.9% | ||
| Q2 25 | 2.6% | 4.8% | ||
| Q1 25 | 2.2% | 3.9% | ||
| Q4 24 | 4.0% | 4.8% | ||
| Q3 24 | 3.6% | 4.0% | ||
| Q2 24 | 3.3% | 4.3% |
| Q1 26 | — | — | ||
| Q4 25 | 1.04× | 3.19× | ||
| Q3 25 | -0.67× | 6.09× | ||
| Q2 25 | 1.79× | 2.72× | ||
| Q1 25 | 2.11× | -0.06× | ||
| Q4 24 | -0.93× | — | ||
| Q3 24 | -0.30× | 3.25× | ||
| Q2 24 | 0.87× | 3.59× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BBWI
| Bath Body Works Stores | $1.2B | 77% |
| Bath Body Works Direct | $299.0M | 19% |
| Bath Body Works International | $73.0M | 5% |
SEM
Segment breakdown not available.
