vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Koppers Holdings Inc. (KOP). Click either name above to swap in a different company.
Koppers Holdings Inc. is the larger business by last-quarter revenue ($432.7M vs $422.8M, roughly 1.0× EDGEWELL PERSONAL CARE Co). Koppers Holdings Inc. runs the higher net margin — 6.9% vs -15.5%, a 22.4% gap on every dollar of revenue. On growth, Koppers Holdings Inc. posted the faster year-over-year revenue change (-9.3% vs -11.6%). Koppers Holdings Inc. produced more free cash flow last quarter ($28.5M vs $-137.5M). Over the past eight quarters, Koppers Holdings Inc.'s revenue compounded faster (-6.7% 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..
Koppers is a global chemical and materials company based in Pittsburgh, Pennsylvania, United States. Its headquarters is an art-deco 1920s skyscraper, the Koppers Tower.
EPC vs KOP — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $432.7M |
| Net Profit | $-65.7M | $29.7M |
| Gross Margin | 38.1% | 25.6% |
| Operating Margin | -4.5% | 11.5% |
| Net Margin | -15.5% | 6.9% |
| Revenue YoY | -11.6% | -9.3% |
| Net Profit YoY | -3028.6% | 391.2% |
| EPS (diluted) | $-1.41 | $1.44 |
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 | $432.7M | ||
| Q3 25 | $600.5M | $485.3M | ||
| Q2 25 | $627.2M | $504.8M | ||
| Q1 25 | $580.7M | $456.5M | ||
| Q4 24 | $415.1M | $477.0M | ||
| Q3 24 | $517.6M | $554.3M | ||
| Q2 24 | $647.8M | $563.2M | ||
| Q1 24 | $599.4M | $497.6M |
| Q4 25 | $-65.7M | $29.7M | ||
| Q3 25 | $-30.6M | $23.8M | ||
| Q2 25 | $29.1M | $16.4M | ||
| Q1 25 | $29.0M | $-13.9M | ||
| Q4 24 | $-2.1M | $-10.2M | ||
| Q3 24 | $8.8M | $22.8M | ||
| Q2 24 | $49.0M | $26.8M | ||
| Q1 24 | $36.0M | $13.0M |
| Q4 25 | 38.1% | 25.6% | ||
| Q3 25 | 37.9% | 24.1% | ||
| Q2 25 | 42.8% | 22.6% | ||
| Q1 25 | 44.1% | 23.2% | ||
| Q4 24 | 41.6% | 17.5% | ||
| Q3 24 | 41.1% | 21.9% | ||
| Q2 24 | 44.3% | 21.6% | ||
| Q1 24 | 43.1% | 19.3% |
| Q4 25 | -4.5% | 11.5% | ||
| Q3 25 | -4.2% | 10.7% | ||
| Q2 25 | 8.6% | 7.7% | ||
| Q1 25 | 10.1% | 5.9% | ||
| Q4 24 | 2.2% | 1.3% | ||
| Q3 24 | 3.9% | 9.0% | ||
| Q2 24 | 12.8% | 10.2% | ||
| Q1 24 | 11.7% | 7.0% |
| Q4 25 | -15.5% | 6.9% | ||
| Q3 25 | -5.1% | 4.9% | ||
| Q2 25 | 4.6% | 3.2% | ||
| Q1 25 | 5.0% | -3.0% | ||
| Q4 24 | -0.5% | -2.1% | ||
| Q3 24 | 1.7% | 4.1% | ||
| Q2 24 | 7.6% | 4.8% | ||
| Q1 24 | 6.0% | 2.6% |
| Q4 25 | $-1.41 | $1.44 | ||
| Q3 25 | $-0.65 | $1.17 | ||
| Q2 25 | $0.62 | $0.81 | ||
| Q1 25 | $0.60 | $-0.68 | ||
| Q4 24 | $-0.04 | $-0.47 | ||
| Q3 24 | $0.18 | $1.09 | ||
| Q2 24 | $0.98 | $1.25 | ||
| Q1 24 | $0.72 | $0.59 |
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 | $928.3M |
| Stockholders' EquityBook value | $1.5B | $574.0M |
| Total Assets | $3.8B | $1.9B |
| Debt / EquityLower = less leverage | 1.03× | 1.62× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $209.1M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $1.5B | $928.3M | ||
| Q3 25 | $1.4B | $932.9M | ||
| Q2 25 | $1.4B | $977.5M | ||
| Q1 25 | $1.4B | $989.0M | ||
| Q4 24 | $1.4B | $939.5M | ||
| Q3 24 | $1.3B | $989.4M | ||
| Q2 24 | $1.3B | $1.0B | ||
| Q1 24 | $1.4B | $877.6M |
| Q4 25 | $1.5B | $574.0M | ||
| Q3 25 | $1.6B | $545.6M | ||
| Q2 25 | $1.6B | $526.8M | ||
| Q1 25 | $1.5B | $498.0M | ||
| Q4 24 | $1.5B | $488.7M | ||
| Q3 24 | $1.6B | $532.3M | ||
| Q2 24 | $1.6B | $509.2M | ||
| Q1 24 | $1.6B | $505.8M |
| Q4 25 | $3.8B | $1.9B | ||
| Q3 25 | $3.8B | $1.9B | ||
| Q2 25 | $3.8B | $1.9B | ||
| Q1 25 | $3.8B | $1.9B | ||
| Q4 24 | $3.7B | $1.9B | ||
| Q3 24 | $3.7B | $2.0B | ||
| Q2 24 | $3.7B | $1.9B | ||
| Q1 24 | $3.8B | $1.8B |
| Q4 25 | 1.03× | 1.62× | ||
| Q3 25 | 0.89× | 1.71× | ||
| Q2 25 | 0.88× | 1.86× | ||
| Q1 25 | 0.95× | 1.99× | ||
| Q4 24 | 0.97× | 1.92× | ||
| Q3 24 | 0.81× | 1.86× | ||
| Q2 24 | 0.82× | 1.97× | ||
| Q1 24 | 0.88× | 1.74× |
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 | $45.1M |
| Free Cash FlowOCF − Capex | $-137.5M | $28.5M |
| FCF MarginFCF / Revenue | -32.5% | 6.6% |
| Capex IntensityCapex / Revenue | 2.7% | 3.8% |
| Cash ConversionOCF / Net Profit | — | 1.52× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $67.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $45.1M | ||
| Q3 25 | $74.1M | $49.6M | ||
| Q2 25 | $114.8M | $50.5M | ||
| Q1 25 | $45.1M | $-22.7M | ||
| Q4 24 | $-115.6M | $74.7M | ||
| Q3 24 | $-388.3M | $29.8M | ||
| Q2 24 | $101.2M | $27.2M | ||
| Q1 24 | $129.0M | $-12.3M |
| Q4 25 | $-137.5M | $28.5M | ||
| Q3 25 | $46.5M | $37.6M | ||
| Q2 25 | $99.3M | $38.4M | ||
| Q1 25 | $28.0M | $-37.0M | ||
| Q4 24 | $-132.4M | $56.1M | ||
| Q3 24 | $-414.2M | $14.4M | ||
| Q2 24 | $88.6M | $10.1M | ||
| Q1 24 | $117.5M | $-38.6M |
| Q4 25 | -32.5% | 6.6% | ||
| Q3 25 | 7.7% | 7.7% | ||
| Q2 25 | 15.8% | 7.6% | ||
| Q1 25 | 4.8% | -8.1% | ||
| Q4 24 | -31.9% | 11.8% | ||
| Q3 24 | -80.0% | 2.6% | ||
| Q2 24 | 13.7% | 1.8% | ||
| Q1 24 | 19.6% | -7.8% |
| Q4 25 | 2.7% | 3.8% | ||
| Q3 25 | 4.6% | 2.5% | ||
| Q2 25 | 2.5% | 2.4% | ||
| Q1 25 | 2.9% | 3.1% | ||
| Q4 24 | 4.0% | 3.9% | ||
| Q3 24 | 5.0% | 2.8% | ||
| Q2 24 | 1.9% | 3.0% | ||
| Q1 24 | 1.9% | 5.3% |
| Q4 25 | — | 1.52× | ||
| Q3 25 | — | 2.08× | ||
| Q2 25 | 3.95× | 3.08× | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 1.31× | ||
| Q2 24 | 2.07× | 1.01× | ||
| Q1 24 | 3.58× | -0.95× |
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% |
KOP
| Other | $127.8M | 30% |
| Railroad Treated Products | $119.0M | 28% |
| Utility Poles | $79.8M | 18% |
| Pitch And Related Products | $74.1M | 17% |
| Carbon Black Feedstock And Distillates | $14.4M | 3% |
| Railroad Infrastructure Products And Services | $9.9M | 2% |
| Phthalic Anhydride Naphthalene And Other Chemicals | $7.7M | 2% |
