vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and EDGEWELL PERSONAL CARE Co (EPC). Click either name above to swap in a different company.
Distribution Solutions Group, Inc. is the larger business by last-quarter revenue ($518.0M vs $422.8M, roughly 1.2× EDGEWELL PERSONAL CARE Co). Distribution Solutions Group, Inc. runs the higher net margin — 1.2% vs -15.5%, a 16.8% gap on every dollar of revenue. On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs -11.6%). Distribution Solutions Group, Inc. produced more free cash flow last quarter ($32.9M vs $-137.5M). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs -16.0%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
The Edgewell Personal Care Company is an American multinational consumer products company headquartered in Shelton, Connecticut. It was formed in 2015 following the corporate spin-off from Energizer Holdings, Inc..
DSGR vs EPC — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $422.8M |
| Net Profit | $6.5M | $-65.7M |
| Gross Margin | 32.9% | 38.1% |
| Operating Margin | 4.6% | -4.5% |
| Net Margin | 1.2% | -15.5% |
| Revenue YoY | 10.7% | -11.6% |
| Net Profit YoY | -70.6% | -3028.6% |
| EPS (diluted) | $0.14 | $-1.41 |
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.
| Q4 25 | — | $422.8M | ||
| Q3 25 | $518.0M | $600.5M | ||
| Q2 25 | $502.4M | $627.2M | ||
| Q1 25 | $478.0M | $580.7M | ||
| Q4 24 | $480.5M | $415.1M | ||
| Q3 24 | $468.0M | $517.6M | ||
| Q2 24 | $439.5M | $647.8M | ||
| Q1 24 | $416.1M | $599.4M |
| Q4 25 | — | $-65.7M | ||
| Q3 25 | $6.5M | $-30.6M | ||
| Q2 25 | $5.0M | $29.1M | ||
| Q1 25 | $3.3M | $29.0M | ||
| Q4 24 | $-25.9M | $-2.1M | ||
| Q3 24 | $21.9M | $8.8M | ||
| Q2 24 | $1.9M | $49.0M | ||
| Q1 24 | $-5.2M | $36.0M |
| Q4 25 | — | 38.1% | ||
| Q3 25 | 32.9% | 37.9% | ||
| Q2 25 | 33.9% | 42.8% | ||
| Q1 25 | 34.3% | 44.1% | ||
| Q4 24 | 33.3% | 41.6% | ||
| Q3 24 | 33.9% | 41.1% | ||
| Q2 24 | 34.5% | 44.3% | ||
| Q1 24 | 34.5% | 43.1% |
| Q4 25 | — | -4.5% | ||
| Q3 25 | 4.6% | -4.2% | ||
| Q2 25 | 5.3% | 8.6% | ||
| Q1 25 | 4.2% | 10.1% | ||
| Q4 24 | 4.2% | 2.2% | ||
| Q3 24 | 4.0% | 3.9% | ||
| Q2 24 | 3.2% | 12.8% | ||
| Q1 24 | 0.7% | 11.7% |
| Q4 25 | — | -15.5% | ||
| Q3 25 | 1.2% | -5.1% | ||
| Q2 25 | 1.0% | 4.6% | ||
| Q1 25 | 0.7% | 5.0% | ||
| Q4 24 | -5.4% | -0.5% | ||
| Q3 24 | 4.7% | 1.7% | ||
| Q2 24 | 0.4% | 7.6% | ||
| Q1 24 | -1.3% | 6.0% |
| Q4 25 | — | $-1.41 | ||
| Q3 25 | $0.14 | $-0.65 | ||
| Q2 25 | $0.11 | $0.62 | ||
| Q1 25 | $0.07 | $0.60 | ||
| Q4 24 | $-0.55 | $-0.04 | ||
| Q3 24 | $0.46 | $0.18 | ||
| Q2 24 | $0.04 | $0.98 | ||
| Q1 24 | $-0.11 | $0.72 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $69.2M | — |
| Total DebtLower is stronger | $665.5M | $1.5B |
| Stockholders' EquityBook value | $653.9M | $1.5B |
| Total Assets | $1.8B | $3.8B |
| Debt / EquityLower = less leverage | 1.02× | 1.03× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | $69.2M | — | ||
| Q2 25 | $47.4M | — | ||
| Q1 25 | $65.4M | — | ||
| Q4 24 | $66.5M | — | ||
| Q3 24 | $61.3M | $209.1M | ||
| Q2 24 | $46.8M | — | ||
| Q1 24 | $73.1M | — |
| Q4 25 | — | $1.5B | ||
| Q3 25 | $665.5M | $1.4B | ||
| Q2 25 | $675.0M | $1.4B | ||
| Q1 25 | $712.4M | $1.4B | ||
| Q4 24 | $693.9M | $1.4B | ||
| Q3 24 | $704.1M | $1.3B | ||
| Q2 24 | $573.7M | $1.3B | ||
| Q1 24 | $535.7M | $1.4B |
| Q4 25 | — | $1.5B | ||
| Q3 25 | $653.9M | $1.6B | ||
| Q2 25 | $649.4M | $1.6B | ||
| Q1 25 | $636.7M | $1.5B | ||
| Q4 24 | $640.5M | $1.5B | ||
| Q3 24 | $680.8M | $1.6B | ||
| Q2 24 | $653.3M | $1.6B | ||
| Q1 24 | $654.7M | $1.6B |
| Q4 25 | — | $3.8B | ||
| Q3 25 | $1.8B | $3.8B | ||
| Q2 25 | $1.8B | $3.8B | ||
| Q1 25 | $1.8B | $3.8B | ||
| Q4 24 | $1.7B | $3.7B | ||
| Q3 24 | $1.8B | $3.7B | ||
| Q2 24 | $1.6B | $3.7B | ||
| Q1 24 | $1.5B | $3.8B |
| Q4 25 | — | 1.03× | ||
| Q3 25 | 1.02× | 0.89× | ||
| Q2 25 | 1.04× | 0.88× | ||
| Q1 25 | 1.12× | 0.95× | ||
| Q4 24 | 1.08× | 0.97× | ||
| Q3 24 | 1.03× | 0.81× | ||
| Q2 24 | 0.88× | 0.82× | ||
| Q1 24 | 0.82× | 0.88× |
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 | $38.4M | $-125.9M |
| Free Cash FlowOCF − Capex | $32.9M | $-137.5M |
| FCF MarginFCF / Revenue | 6.3% | -32.5% |
| Capex IntensityCapex / Revenue | 1.1% | 2.7% |
| Cash ConversionOCF / Net Profit | 5.95× | — |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $36.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-125.9M | ||
| Q3 25 | $38.4M | $74.1M | ||
| Q2 25 | $33.3M | $114.8M | ||
| Q1 25 | $-4.8M | $45.1M | ||
| Q4 24 | $45.7M | $-115.6M | ||
| Q3 24 | $-17.3M | $-388.3M | ||
| Q2 24 | $21.4M | $101.2M | ||
| Q1 24 | $6.6M | $129.0M |
| Q4 25 | — | $-137.5M | ||
| Q3 25 | $32.9M | $46.5M | ||
| Q2 25 | $28.7M | $99.3M | ||
| Q1 25 | $-10.4M | $28.0M | ||
| Q4 24 | $41.1M | $-132.4M | ||
| Q3 24 | $-20.5M | $-414.2M | ||
| Q2 24 | $18.0M | $88.6M | ||
| Q1 24 | $4.2M | $117.5M |
| Q4 25 | — | -32.5% | ||
| Q3 25 | 6.3% | 7.7% | ||
| Q2 25 | 5.7% | 15.8% | ||
| Q1 25 | -2.2% | 4.8% | ||
| Q4 24 | 8.6% | -31.9% | ||
| Q3 24 | -4.4% | -80.0% | ||
| Q2 24 | 4.1% | 13.7% | ||
| Q1 24 | 1.0% | 19.6% |
| Q4 25 | — | 2.7% | ||
| Q3 25 | 1.1% | 4.6% | ||
| Q2 25 | 0.9% | 2.5% | ||
| Q1 25 | 1.2% | 2.9% | ||
| Q4 24 | 1.0% | 4.0% | ||
| Q3 24 | 0.7% | 5.0% | ||
| Q2 24 | 0.8% | 1.9% | ||
| Q1 24 | 0.6% | 1.9% |
| Q4 25 | — | — | ||
| Q3 25 | 5.95× | — | ||
| Q2 25 | 6.66× | 3.95× | ||
| Q1 25 | -1.46× | 1.56× | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.79× | -44.13× | ||
| Q2 24 | 11.28× | 2.07× | ||
| Q1 24 | — | 3.58× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DSGR
| Test Equity Segment | $206.5M | 40% |
| Gexpro Services Segment | $130.5M | 25% |
| Lawson Segment | $121.5M | 23% |
| Canada Branch Division Segment | $60.0M | 12% |
EPC
| Other | $242.0M | 57% |
| Sunand Skin Care Segment | $131.5M | 31% |
| Shavinggelsandcreams | $32.3M | 8% |
| Wipes And Other Skin Care Products | $17.0M | 4% |
