vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and GRACO INC (GGG). Click either name above to swap in a different company.
GRACO INC is the larger business by last-quarter revenue ($593.2M vs $422.8M, roughly 1.4× EDGEWELL PERSONAL CARE Co). GRACO INC runs the higher net margin — 22.3% vs -15.5%, a 37.9% gap on every dollar of revenue. On growth, GRACO INC posted the faster year-over-year revenue change (8.1% vs -11.6%). GRACO INC produced more free cash flow last quarter ($184.3M vs $-137.5M). Over the past eight quarters, GRACO INC's revenue compounded faster (9.8% 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..
Graco Inc. is an American industrial company that specializes in the development and manufacturing of fluid-handling systems and products. The company is headquartered in Minneapolis, Minnesota, and markets its products to customers worldwide.
EPC vs GGG — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $593.2M |
| Net Profit | $-65.7M | $132.5M |
| Gross Margin | 38.1% | 51.7% |
| Operating Margin | -4.5% | 26.7% |
| Net Margin | -15.5% | 22.3% |
| Revenue YoY | -11.6% | 8.1% |
| Net Profit YoY | -3028.6% | 21.9% |
| EPS (diluted) | $-1.41 | $0.78 |
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 | $593.2M | ||
| Q3 25 | $600.5M | $543.4M | ||
| Q2 25 | $627.2M | $571.8M | ||
| Q1 25 | $580.7M | $528.3M | ||
| Q4 24 | $415.1M | $548.7M | ||
| Q3 24 | $517.6M | $519.2M | ||
| Q2 24 | $647.8M | $553.2M | ||
| Q1 24 | $599.4M | $492.2M |
| Q4 25 | $-65.7M | $132.5M | ||
| Q3 25 | $-30.6M | $137.6M | ||
| Q2 25 | $29.1M | $127.6M | ||
| Q1 25 | $29.0M | $124.1M | ||
| Q4 24 | $-2.1M | $108.7M | ||
| Q3 24 | $8.8M | $122.2M | ||
| Q2 24 | $49.0M | $133.0M | ||
| Q1 24 | $36.0M | $122.2M |
| Q4 25 | 38.1% | 51.7% | ||
| Q3 25 | 37.9% | 53.2% | ||
| Q2 25 | 42.8% | 52.4% | ||
| Q1 25 | 44.1% | 52.6% | ||
| Q4 24 | 41.6% | 50.9% | ||
| Q3 24 | 41.1% | 53.2% | ||
| Q2 24 | 44.3% | 54.4% | ||
| Q1 24 | 43.1% | 54.1% |
| Q4 25 | -4.5% | 26.7% | ||
| Q3 25 | -4.2% | 30.3% | ||
| Q2 25 | 8.6% | 27.5% | ||
| Q1 25 | 10.1% | 27.3% | ||
| Q4 24 | 2.2% | 23.7% | ||
| Q3 24 | 3.9% | 28.1% | ||
| Q2 24 | 12.8% | 29.2% | ||
| Q1 24 | 11.7% | 27.0% |
| Q4 25 | -15.5% | 22.3% | ||
| Q3 25 | -5.1% | 25.3% | ||
| Q2 25 | 4.6% | 22.3% | ||
| Q1 25 | 5.0% | 23.5% | ||
| Q4 24 | -0.5% | 19.8% | ||
| Q3 24 | 1.7% | 23.5% | ||
| Q2 24 | 7.6% | 24.0% | ||
| Q1 24 | 6.0% | 24.8% |
| Q4 25 | $-1.41 | $0.78 | ||
| Q3 25 | $-0.65 | $0.82 | ||
| Q2 25 | $0.62 | $0.76 | ||
| Q1 25 | $0.60 | $0.72 | ||
| Q4 24 | $-0.04 | $0.63 | ||
| Q3 24 | $0.18 | $0.71 | ||
| Q2 24 | $0.98 | $0.77 | ||
| Q1 24 | $0.72 | $0.71 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $624.1M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $2.7B |
| Total Assets | $3.8B | $3.3B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $624.1M | ||
| Q3 25 | — | $618.7M | ||
| Q2 25 | — | $534.9M | ||
| Q1 25 | — | $536.1M | ||
| Q4 24 | — | $675.3M | ||
| Q3 24 | $209.1M | $764.5M | ||
| Q2 24 | — | $666.0M | ||
| Q1 24 | — | $622.7M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.4B | — |
| Q4 25 | $1.5B | $2.7B | ||
| Q3 25 | $1.6B | $2.6B | ||
| Q2 25 | $1.6B | $2.5B | ||
| Q1 25 | $1.5B | $2.5B | ||
| Q4 24 | $1.5B | $2.6B | ||
| Q3 24 | $1.6B | $2.5B | ||
| Q2 24 | $1.6B | $2.4B | ||
| Q1 24 | $1.6B | $2.3B |
| Q4 25 | $3.8B | $3.3B | ||
| Q3 25 | $3.8B | $3.2B | ||
| Q2 25 | $3.8B | $3.0B | ||
| Q1 25 | $3.8B | $3.0B | ||
| Q4 24 | $3.7B | $3.1B | ||
| Q3 24 | $3.7B | $3.0B | ||
| Q2 24 | $3.7B | $2.9B | ||
| Q1 24 | $3.8B | $2.8B |
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | — | ||
| Q3 24 | 0.81× | — | ||
| Q2 24 | 0.82× | — | ||
| Q1 24 | 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 | $-125.9M | $196.3M |
| Free Cash FlowOCF − Capex | $-137.5M | $184.3M |
| FCF MarginFCF / Revenue | -32.5% | 31.1% |
| Capex IntensityCapex / Revenue | 2.7% | 2.0% |
| Cash ConversionOCF / Net Profit | — | 1.48× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $637.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $196.3M | ||
| Q3 25 | $74.1M | $179.2M | ||
| Q2 25 | $114.8M | $182.7M | ||
| Q1 25 | $45.1M | $125.4M | ||
| Q4 24 | $-115.6M | $185.2M | ||
| Q3 24 | $-388.3M | $178.6M | ||
| Q2 24 | $101.2M | $139.0M | ||
| Q1 24 | $129.0M | $118.9M |
| Q4 25 | $-137.5M | $184.3M | ||
| Q3 25 | $46.5M | $175.7M | ||
| Q2 25 | $99.3M | $163.1M | ||
| Q1 25 | $28.0M | $114.8M | ||
| Q4 24 | $-132.4M | $171.3M | ||
| Q3 24 | $-414.2M | $159.2M | ||
| Q2 24 | $88.6M | $102.7M | ||
| Q1 24 | $117.5M | $81.7M |
| Q4 25 | -32.5% | 31.1% | ||
| Q3 25 | 7.7% | 32.3% | ||
| Q2 25 | 15.8% | 28.5% | ||
| Q1 25 | 4.8% | 21.7% | ||
| Q4 24 | -31.9% | 31.2% | ||
| Q3 24 | -80.0% | 30.7% | ||
| Q2 24 | 13.7% | 18.6% | ||
| Q1 24 | 19.6% | 16.6% |
| Q4 25 | 2.7% | 2.0% | ||
| Q3 25 | 4.6% | 0.6% | ||
| Q2 25 | 2.5% | 3.4% | ||
| Q1 25 | 2.9% | 2.0% | ||
| Q4 24 | 4.0% | 2.5% | ||
| Q3 24 | 5.0% | 3.7% | ||
| Q2 24 | 1.9% | 6.6% | ||
| Q1 24 | 1.9% | 7.6% |
| Q4 25 | — | 1.48× | ||
| Q3 25 | — | 1.30× | ||
| Q2 25 | 3.95× | 1.43× | ||
| Q1 25 | 1.56× | 1.01× | ||
| Q4 24 | — | 1.70× | ||
| Q3 24 | -44.13× | 1.46× | ||
| Q2 24 | 2.07× | 1.05× | ||
| Q1 24 | 3.58× | 0.97× |
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% |
GGG
| Industrial | $284.3M | 48% |
| Contractor | $265.5M | 45% |
| Other | $43.4M | 7% |
