vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and ESAB Corp (ESAB). Click either name above to swap in a different company.
ESAB Corp is the larger business by last-quarter revenue ($727.8M vs $422.8M, roughly 1.7× EDGEWELL PERSONAL CARE Co). ESAB Corp runs the higher net margin — 7.5% vs -15.5%, a 23.1% gap on every dollar of revenue. On growth, ESAB Corp posted the faster year-over-year revenue change (8.5% vs -11.6%). ESAB Corp produced more free cash flow last quarter ($70.3M vs $-137.5M). Over the past eight quarters, ESAB Corp's revenue compounded faster (2.8% CAGR vs -16.0%).
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..
ESAB, Elektriska Svetsnings-Aktiebolaget, is an American-Swedish industrial company.
EPC vs ESAB — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $727.8M |
| Net Profit | $-65.7M | $54.8M |
| Gross Margin | 38.1% | 37.0% |
| Operating Margin | -4.5% | 14.6% |
| Net Margin | -15.5% | 7.5% |
| Revenue YoY | -11.6% | 8.5% |
| Net Profit YoY | -3028.6% | 2.1% |
| EPS (diluted) | $-1.41 | $0.90 |
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 | $727.8M | ||
| Q3 25 | $600.5M | $715.6M | ||
| Q2 25 | $627.2M | $678.1M | ||
| Q1 25 | $580.7M | — | ||
| Q4 24 | $415.1M | $670.8M | ||
| Q3 24 | $517.6M | $673.3M | ||
| Q2 24 | $647.8M | $707.1M | ||
| Q1 24 | $599.4M | $689.7M |
| Q4 25 | $-65.7M | $54.8M | ||
| Q3 25 | $-30.6M | $66.9M | ||
| Q2 25 | $29.1M | $67.4M | ||
| Q1 25 | $29.0M | — | ||
| Q4 24 | $-2.1M | $53.7M | ||
| Q3 24 | $8.8M | $68.2M | ||
| Q2 24 | $49.0M | $82.9M | ||
| Q1 24 | $36.0M | $60.0M |
| Q4 25 | 38.1% | 37.0% | ||
| Q3 25 | 37.9% | 37.2% | ||
| Q2 25 | 42.8% | 37.6% | ||
| Q1 25 | 44.1% | — | ||
| Q4 24 | 41.6% | 38.5% | ||
| Q3 24 | 41.1% | 37.7% | ||
| Q2 24 | 44.3% | 38.2% | ||
| Q1 24 | 43.1% | 37.0% |
| Q4 25 | -4.5% | 14.6% | ||
| Q3 25 | -4.2% | 15.2% | ||
| Q2 25 | 8.6% | 16.2% | ||
| Q1 25 | 10.1% | — | ||
| Q4 24 | 2.2% | 16.6% | ||
| Q3 24 | 3.9% | 15.7% | ||
| Q2 24 | 12.8% | 16.9% | ||
| Q1 24 | 11.7% | 16.0% |
| Q4 25 | -15.5% | 7.5% | ||
| Q3 25 | -5.1% | 9.3% | ||
| Q2 25 | 4.6% | 9.9% | ||
| Q1 25 | 5.0% | — | ||
| Q4 24 | -0.5% | 8.0% | ||
| Q3 24 | 1.7% | 10.1% | ||
| Q2 24 | 7.6% | 11.7% | ||
| Q1 24 | 6.0% | 8.7% |
| Q4 25 | $-1.41 | $0.90 | ||
| Q3 25 | $-0.65 | $1.09 | ||
| Q2 25 | $0.62 | $1.10 | ||
| Q1 25 | $0.60 | — | ||
| Q4 24 | $-0.04 | $0.87 | ||
| Q3 24 | $0.18 | $1.11 | ||
| Q2 24 | $0.98 | $1.35 | ||
| Q1 24 | $0.72 | $0.98 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $218.2M |
| Total DebtLower is stronger | $1.5B | $1.3B |
| Stockholders' EquityBook value | $1.5B | $2.1B |
| Total Assets | $3.8B | $4.9B |
| Debt / EquityLower = less leverage | 1.03× | 0.63× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $218.2M | ||
| Q3 25 | — | $258.2M | ||
| Q2 25 | — | $291.3M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $249.4M | ||
| Q3 24 | $209.1M | $253.7M | ||
| Q2 24 | — | $228.5M | ||
| Q1 24 | — | $76.5M |
| Q4 25 | $1.5B | $1.3B | ||
| Q3 25 | $1.4B | $1.1B | ||
| Q2 25 | $1.4B | $1.1B | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | $1.1B | ||
| Q3 24 | $1.3B | $1.1B | ||
| Q2 24 | $1.3B | $1.1B | ||
| Q1 24 | $1.4B | $992.8M |
| Q4 25 | $1.5B | $2.1B | ||
| Q3 25 | $1.6B | $2.1B | ||
| Q2 25 | $1.6B | $1.9B | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.5B | $1.8B | ||
| Q3 24 | $1.6B | $1.8B | ||
| Q2 24 | $1.6B | $1.7B | ||
| Q1 24 | $1.6B | $1.6B |
| Q4 25 | $3.8B | $4.9B | ||
| Q3 25 | $3.8B | $4.4B | ||
| Q2 25 | $3.8B | $4.2B | ||
| Q1 25 | $3.8B | — | ||
| Q4 24 | $3.7B | $4.0B | ||
| Q3 24 | $3.7B | $4.1B | ||
| Q2 24 | $3.7B | $4.0B | ||
| Q1 24 | $3.8B | $3.8B |
| Q4 25 | 1.03× | 0.63× | ||
| Q3 25 | 0.89× | 0.51× | ||
| Q2 25 | 0.88× | 0.55× | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | 0.60× | ||
| Q3 24 | 0.81× | 0.59× | ||
| Q2 24 | 0.82× | 0.63× | ||
| Q1 24 | 0.88× | 0.61× |
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 | $-125.9M | $81.5M |
| Free Cash FlowOCF − Capex | $-137.5M | $70.3M |
| FCF MarginFCF / Revenue | -32.5% | 9.7% |
| Capex IntensityCapex / Revenue | 2.7% | 1.5% |
| Cash ConversionOCF / Net Profit | — | 1.49× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $238.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $81.5M | ||
| Q3 25 | $74.1M | $46.6M | ||
| Q2 25 | $114.8M | $35.4M | ||
| Q1 25 | $45.1M | — | ||
| Q4 24 | $-115.6M | $126.9M | ||
| Q3 24 | $-388.3M | $101.0M | ||
| Q2 24 | $101.2M | $83.0M | ||
| Q1 24 | $129.0M | $44.5M |
| Q4 25 | $-137.5M | $70.3M | ||
| Q3 25 | $46.5M | $37.4M | ||
| Q2 25 | $99.3M | $28.1M | ||
| Q1 25 | $28.0M | — | ||
| Q4 24 | $-132.4M | $102.2M | ||
| Q3 24 | $-414.2M | $90.4M | ||
| Q2 24 | $88.6M | $74.0M | ||
| Q1 24 | $117.5M | $37.1M |
| Q4 25 | -32.5% | 9.7% | ||
| Q3 25 | 7.7% | 5.2% | ||
| Q2 25 | 15.8% | 4.1% | ||
| Q1 25 | 4.8% | — | ||
| Q4 24 | -31.9% | 15.2% | ||
| Q3 24 | -80.0% | 13.4% | ||
| Q2 24 | 13.7% | 10.5% | ||
| Q1 24 | 19.6% | 5.4% |
| Q4 25 | 2.7% | 1.5% | ||
| Q3 25 | 4.6% | 1.3% | ||
| Q2 25 | 2.5% | 1.1% | ||
| Q1 25 | 2.9% | — | ||
| Q4 24 | 4.0% | 3.7% | ||
| Q3 24 | 5.0% | 1.6% | ||
| Q2 24 | 1.9% | 1.3% | ||
| Q1 24 | 1.9% | 1.1% |
| Q4 25 | — | 1.49× | ||
| Q3 25 | — | 0.70× | ||
| Q2 25 | 3.95× | 0.53× | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | 2.36× | ||
| Q3 24 | -44.13× | 1.48× | ||
| Q2 24 | 2.07× | 1.00× | ||
| Q1 24 | 3.58× | 0.74× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
ESAB
| Consumable Products | $477.9M | 66% |
| Equipment Products | $249.9M | 34% |
