vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Forestar Group Inc. (FOR). Click either name above to swap in a different company.
EDGEWELL PERSONAL CARE Co is the larger business by last-quarter revenue ($422.8M vs $273.0M, roughly 1.5× Forestar Group Inc.). Forestar Group Inc. runs the higher net margin — 5.6% vs -15.5%, a 21.2% gap on every dollar of revenue. On growth, Forestar Group Inc. posted the faster year-over-year revenue change (9.0% vs -11.6%). EDGEWELL PERSONAL CARE Co produced more free cash flow last quarter ($-137.5M vs $-157.1M). Over the past eight quarters, Forestar Group Inc.'s revenue compounded faster (-9.6% 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..
Forestar Group Inc. is a residential lot development company based in Arlington, Texas. The company has operations in 51 markets in 21 states and delivered 11,518 residential lots during the twelve-month period ended December 31, 2020. The company is publicly traded on the New York Stock Exchange and in October 2017 became a majority-owned subsidiary of D.R. Horton, Inc., the largest homebuilder by volume in the United States since 2002. The company primarily acquires entitled real estate and...
EPC vs FOR — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $273.0M |
| Net Profit | $-65.7M | $15.4M |
| Gross Margin | 38.1% | 20.1% |
| Operating Margin | -4.5% | 7.6% |
| Net Margin | -15.5% | 5.6% |
| Revenue YoY | -11.6% | 9.0% |
| Net Profit YoY | -3028.6% | -6.7% |
| EPS (diluted) | $-1.41 | $0.30 |
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 | $273.0M | ||
| Q3 25 | $600.5M | $670.5M | ||
| Q2 25 | $627.2M | $390.5M | ||
| Q1 25 | $580.7M | $351.0M | ||
| Q4 24 | $415.1M | $250.4M | ||
| Q3 24 | $517.6M | $551.3M | ||
| Q2 24 | $647.8M | $318.4M | ||
| Q1 24 | $599.4M | $333.8M |
| Q4 25 | $-65.7M | $15.4M | ||
| Q3 25 | $-30.6M | $86.9M | ||
| Q2 25 | $29.1M | $32.9M | ||
| Q1 25 | $29.0M | $31.6M | ||
| Q4 24 | $-2.1M | $16.5M | ||
| Q3 24 | $8.8M | $81.5M | ||
| Q2 24 | $49.0M | $38.7M | ||
| Q1 24 | $36.0M | $45.0M |
| Q4 25 | 38.1% | 20.1% | ||
| Q3 25 | 37.9% | 22.3% | ||
| Q2 25 | 42.8% | 20.4% | ||
| Q1 25 | 44.1% | 22.6% | ||
| Q4 24 | 41.6% | 22.0% | ||
| Q3 24 | 41.1% | 23.9% | ||
| Q2 24 | 44.3% | 22.5% | ||
| Q1 24 | 43.1% | 24.9% |
| Q4 25 | -4.5% | 7.6% | ||
| Q3 25 | -4.2% | 16.9% | ||
| Q2 25 | 8.6% | 11.2% | ||
| Q1 25 | 10.1% | 11.6% | ||
| Q4 24 | 2.2% | 8.7% | ||
| Q3 24 | 3.9% | 19.7% | ||
| Q2 24 | 12.8% | 16.2% | ||
| Q1 24 | 11.7% | 17.6% |
| Q4 25 | -15.5% | 5.6% | ||
| Q3 25 | -5.1% | 13.0% | ||
| Q2 25 | 4.6% | 8.4% | ||
| Q1 25 | 5.0% | 9.0% | ||
| Q4 24 | -0.5% | 6.6% | ||
| Q3 24 | 1.7% | 14.8% | ||
| Q2 24 | 7.6% | 12.2% | ||
| Q1 24 | 6.0% | 13.5% |
| Q4 25 | $-1.41 | $0.30 | ||
| Q3 25 | $-0.65 | $1.70 | ||
| Q2 25 | $0.62 | $0.65 | ||
| Q1 25 | $0.60 | $0.62 | ||
| Q4 24 | $-0.04 | $0.32 | ||
| Q3 24 | $0.18 | $1.59 | ||
| Q2 24 | $0.98 | $0.76 | ||
| Q1 24 | $0.72 | $0.89 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $211.7M |
| Total DebtLower is stronger | $1.5B | $793.2M |
| Stockholders' EquityBook value | $1.5B | $1.8B |
| Total Assets | $3.8B | $3.2B |
| Debt / EquityLower = less leverage | 1.03× | 0.44× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $211.7M | ||
| Q3 25 | — | $379.2M | ||
| Q2 25 | — | $189.2M | ||
| Q1 25 | — | $174.3M | ||
| Q4 24 | — | $132.0M | ||
| Q3 24 | $209.1M | $481.2M | ||
| Q2 24 | — | $359.2M | ||
| Q1 24 | — | $416.2M |
| Q4 25 | $1.5B | $793.2M | ||
| Q3 25 | $1.4B | $802.7M | ||
| Q2 25 | $1.4B | $872.8M | ||
| Q1 25 | $1.4B | $872.5M | ||
| Q4 24 | $1.4B | $806.8M | ||
| Q3 24 | $1.3B | $706.4M | ||
| Q2 24 | $1.3B | $706.1M | ||
| Q1 24 | $1.4B | $705.7M |
| Q4 25 | $1.5B | $1.8B | ||
| Q3 25 | $1.6B | $1.8B | ||
| Q2 25 | $1.6B | $1.7B | ||
| Q1 25 | $1.5B | $1.6B | ||
| Q4 24 | $1.5B | $1.6B | ||
| Q3 24 | $1.6B | $1.6B | ||
| Q2 24 | $1.6B | $1.5B | ||
| Q1 24 | $1.6B | $1.5B |
| Q4 25 | $3.8B | $3.2B | ||
| Q3 25 | $3.8B | $3.1B | ||
| Q2 25 | $3.8B | $3.1B | ||
| Q1 25 | $3.8B | $3.0B | ||
| Q4 24 | $3.7B | $3.0B | ||
| Q3 24 | $3.7B | $2.8B | ||
| Q2 24 | $3.7B | $2.7B | ||
| Q1 24 | $3.8B | $2.6B |
| Q4 25 | 1.03× | 0.44× | ||
| Q3 25 | 0.89× | 0.45× | ||
| Q2 25 | 0.88× | 0.52× | ||
| Q1 25 | 0.95× | 0.53× | ||
| Q4 24 | 0.97× | 0.50× | ||
| Q3 24 | 0.81× | 0.44× | ||
| Q2 24 | 0.82× | 0.47× | ||
| Q1 24 | 0.88× | 0.48× |
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 | $-157.0M |
| Free Cash FlowOCF − Capex | $-137.5M | $-157.1M |
| FCF MarginFCF / Revenue | -32.5% | -57.5% |
| Capex IntensityCapex / Revenue | 2.7% | 0.0% |
| Cash ConversionOCF / Net Profit | — | -10.19× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $93.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $-157.0M | ||
| Q3 25 | $74.1M | $256.3M | ||
| Q2 25 | $114.8M | $15.8M | ||
| Q1 25 | $45.1M | $-19.8M | ||
| Q4 24 | $-115.6M | $-450.0M | ||
| Q3 24 | $-388.3M | $119.2M | ||
| Q2 24 | $101.2M | $-61.7M | ||
| Q1 24 | $129.0M | $-59.2M |
| Q4 25 | $-137.5M | $-157.1M | ||
| Q3 25 | $46.5M | $255.6M | ||
| Q2 25 | $99.3M | $15.0M | ||
| Q1 25 | $28.0M | $-20.5M | ||
| Q4 24 | $-132.4M | — | ||
| Q3 24 | $-414.2M | $118.4M | ||
| Q2 24 | $88.6M | $-62.3M | ||
| Q1 24 | $117.5M | $-59.8M |
| Q4 25 | -32.5% | -57.5% | ||
| Q3 25 | 7.7% | 38.1% | ||
| Q2 25 | 15.8% | 3.8% | ||
| Q1 25 | 4.8% | -5.8% | ||
| Q4 24 | -31.9% | — | ||
| Q3 24 | -80.0% | 21.5% | ||
| Q2 24 | 13.7% | -19.6% | ||
| Q1 24 | 19.6% | -17.9% |
| Q4 25 | 2.7% | 0.0% | ||
| Q3 25 | 4.6% | 0.1% | ||
| Q2 25 | 2.5% | 0.2% | ||
| Q1 25 | 2.9% | 0.2% | ||
| Q4 24 | 4.0% | 0.0% | ||
| Q3 24 | 5.0% | 0.1% | ||
| Q2 24 | 1.9% | 0.2% | ||
| Q1 24 | 1.9% | 0.2% |
| Q4 25 | — | -10.19× | ||
| Q3 25 | — | 2.95× | ||
| Q2 25 | 3.95× | 0.48× | ||
| Q1 25 | 1.56× | -0.63× | ||
| Q4 24 | — | -27.27× | ||
| Q3 24 | -44.13× | 1.46× | ||
| Q2 24 | 2.07× | -1.59× | ||
| Q1 24 | 3.58× | -1.32× |
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% |
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
