vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Hilltop Holdings Inc. (HTH). 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 $300.5M, roughly 1.4× Hilltop Holdings Inc.). Hilltop Holdings Inc. runs the higher net margin — 13.0% vs -15.5%, a 28.5% gap on every dollar of revenue. Over the past eight quarters, Hilltop Holdings Inc.'s revenue compounded faster (0.6% 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..
Hilltop Holdings Inc. is a financial holding company based in Dallas, Texas. It offers financial products and banking services through three primary subsidiaries: PlainsCapital Bank, PrimeLending, and HilltopSecurities.
EPC vs HTH — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $300.5M |
| Net Profit | $-65.7M | $39.0M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | — |
| Net Margin | -15.5% | 13.0% |
| Revenue YoY | -11.6% | — |
| Net Profit YoY | -3028.6% | -12.4% |
| EPS (diluted) | $-1.41 | $0.64 |
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 | — | $300.5M | ||
| Q4 25 | $422.8M | $329.9M | ||
| Q3 25 | $600.5M | $330.2M | ||
| Q2 25 | $627.2M | $303.3M | ||
| Q1 25 | $580.7M | $318.5M | ||
| Q4 24 | $415.1M | $301.1M | ||
| Q3 24 | $517.6M | $305.5M | ||
| Q2 24 | $647.8M | $297.0M |
| Q1 26 | — | $39.0M | ||
| Q4 25 | $-65.7M | $41.6M | ||
| Q3 25 | $-30.6M | $45.8M | ||
| Q2 25 | $29.1M | $36.1M | ||
| Q1 25 | $29.0M | $42.1M | ||
| Q4 24 | $-2.1M | $35.5M | ||
| Q3 24 | $8.8M | $29.7M | ||
| Q2 24 | $49.0M | $20.3M |
| Q1 26 | — | — | ||
| Q4 25 | 38.1% | — | ||
| Q3 25 | 37.9% | — | ||
| Q2 25 | 42.8% | — | ||
| Q1 25 | 44.1% | — | ||
| Q4 24 | 41.6% | — | ||
| Q3 24 | 41.1% | — | ||
| Q2 24 | 44.3% | — |
| Q1 26 | — | — | ||
| Q4 25 | -4.5% | 16.1% | ||
| Q3 25 | -4.2% | 18.4% | ||
| Q2 25 | 8.6% | 16.3% | ||
| Q1 25 | 10.1% | 18.1% | ||
| Q4 24 | 2.2% | 14.7% | ||
| Q3 24 | 3.9% | 13.9% | ||
| Q2 24 | 12.8% | 10.0% |
| Q1 26 | — | 13.0% | ||
| Q4 25 | -15.5% | 12.6% | ||
| Q3 25 | -5.1% | 13.9% | ||
| Q2 25 | 4.6% | 11.9% | ||
| Q1 25 | 5.0% | 13.2% | ||
| Q4 24 | -0.5% | 11.8% | ||
| Q3 24 | 1.7% | 9.7% | ||
| Q2 24 | 7.6% | 6.8% |
| Q1 26 | — | $0.64 | ||
| Q4 25 | $-1.41 | $0.68 | ||
| Q3 25 | $-0.65 | $0.74 | ||
| Q2 25 | $0.62 | $0.57 | ||
| Q1 25 | $0.60 | $0.65 | ||
| Q4 24 | $-0.04 | $0.55 | ||
| Q3 24 | $0.18 | $0.46 | ||
| Q2 24 | $0.98 | $0.31 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | — |
| Total DebtLower is stronger | $1.5B | $990.8M |
| Stockholders' EquityBook value | $1.5B | $2.2B |
| Total Assets | $3.8B | $15.7B |
| Debt / EquityLower = less leverage | 1.03× | 0.46× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $209.1M | — | ||
| Q2 24 | — | — |
| Q1 26 | — | $990.8M | ||
| 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 26 | — | $2.2B | ||
| Q4 25 | $1.5B | $2.2B | ||
| Q3 25 | $1.6B | $2.2B | ||
| Q2 25 | $1.6B | $2.2B | ||
| Q1 25 | $1.5B | $2.2B | ||
| Q4 24 | $1.5B | $2.2B | ||
| Q3 24 | $1.6B | $2.2B | ||
| Q2 24 | $1.6B | $2.1B |
| Q1 26 | — | $15.7B | ||
| Q4 25 | $3.8B | $15.8B | ||
| Q3 25 | $3.8B | $15.6B | ||
| Q2 25 | $3.8B | $15.4B | ||
| Q1 25 | $3.8B | $15.8B | ||
| Q4 24 | $3.7B | $16.3B | ||
| Q3 24 | $3.7B | $15.9B | ||
| Q2 24 | $3.7B | $15.6B |
| Q1 26 | — | 0.46× | ||
| 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× | — |
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 | — |
| Free Cash FlowOCF − Capex | $-137.5M | — |
| FCF MarginFCF / Revenue | -32.5% | — |
| Capex IntensityCapex / Revenue | 2.7% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-125.9M | $-38.7M | ||
| Q3 25 | $74.1M | $273.0M | ||
| Q2 25 | $114.8M | $-234.6M | ||
| Q1 25 | $45.1M | $5.8M | ||
| Q4 24 | $-115.6M | $273.9M | ||
| Q3 24 | $-388.3M | $515.6M | ||
| Q2 24 | $101.2M | $-435.3M |
| Q1 26 | — | — | ||
| Q4 25 | $-137.5M | $-55.5M | ||
| Q3 25 | $46.5M | $271.0M | ||
| Q2 25 | $99.3M | $-234.6M | ||
| Q1 25 | $28.0M | $5.0M | ||
| Q4 24 | $-132.4M | $266.8M | ||
| Q3 24 | $-414.2M | $513.8M | ||
| Q2 24 | $88.6M | $-437.3M |
| Q1 26 | — | — | ||
| Q4 25 | -32.5% | -16.8% | ||
| Q3 25 | 7.7% | 82.1% | ||
| Q2 25 | 15.8% | -77.4% | ||
| Q1 25 | 4.8% | 1.6% | ||
| Q4 24 | -31.9% | 88.6% | ||
| Q3 24 | -80.0% | 168.2% | ||
| Q2 24 | 13.7% | -147.2% |
| Q1 26 | — | — | ||
| Q4 25 | 2.7% | 5.1% | ||
| Q3 25 | 4.6% | 0.6% | ||
| Q2 25 | 2.5% | 0.0% | ||
| Q1 25 | 2.9% | 0.3% | ||
| Q4 24 | 4.0% | 2.4% | ||
| Q3 24 | 5.0% | 0.6% | ||
| Q2 24 | 1.9% | 0.7% |
| Q1 26 | — | — | ||
| Q4 25 | — | -0.93× | ||
| Q3 25 | — | 5.96× | ||
| Q2 25 | 3.95× | -6.50× | ||
| Q1 25 | 1.56× | 0.14× | ||
| Q4 24 | — | 7.71× | ||
| Q3 24 | -44.13× | 17.36× | ||
| Q2 24 | 2.07× | -21.41× |
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% |
HTH
| Noninterest Income | $188.4M | 63% |
| Net Interest Income | $112.1M | 37% |
