vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and MSCI Inc. (MSCI). Click either name above to swap in a different company.
MSCI Inc. is the larger business by last-quarter revenue ($822.5M vs $422.8M, roughly 1.9× EDGEWELL PERSONAL CARE Co). MSCI Inc. runs the higher net margin — 34.6% vs -15.5%, a 50.1% gap on every dollar of revenue. On growth, MSCI Inc. posted the faster year-over-year revenue change (10.6% vs -11.6%). MSCI Inc. produced more free cash flow last quarter ($488.7M vs $-137.5M). Over the past eight quarters, MSCI Inc.'s revenue compounded faster (10.0% 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..
MSCI Inc. is an American finance company headquartered in New York City. MSCI is a global provider of equity, fixed income, real estate indices, multi-asset portfolio analysis tools, ESG and climate finance products. It operates the MSCI World, MSCI Emerging Markets, and MSCI All Country World (ACWI) indices, among others.
EPC vs MSCI — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $822.5M |
| Net Profit | $-65.7M | $284.7M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 56.4% |
| Net Margin | -15.5% | 34.6% |
| Revenue YoY | -11.6% | 10.6% |
| Net Profit YoY | -3028.6% | -6.8% |
| EPS (diluted) | $-1.41 | $3.81 |
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 | $822.5M | ||
| Q3 25 | $600.5M | $793.4M | ||
| Q2 25 | $627.2M | $772.7M | ||
| Q1 25 | $580.7M | $745.8M | ||
| Q4 24 | $415.1M | $743.5M | ||
| Q3 24 | $517.6M | $724.7M | ||
| Q2 24 | $647.8M | $707.9M | ||
| Q1 24 | $599.4M | $680.0M |
| Q4 25 | $-65.7M | $284.7M | ||
| Q3 25 | $-30.6M | $325.4M | ||
| Q2 25 | $29.1M | $303.6M | ||
| Q1 25 | $29.0M | $288.6M | ||
| Q4 24 | $-2.1M | $305.5M | ||
| Q3 24 | $8.8M | $280.9M | ||
| Q2 24 | $49.0M | $266.8M | ||
| Q1 24 | $36.0M | $256.0M |
| 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 24 | 43.1% | — |
| Q4 25 | -4.5% | 56.4% | ||
| Q3 25 | -4.2% | 56.4% | ||
| Q2 25 | 8.6% | 55.0% | ||
| Q1 25 | 10.1% | 50.6% | ||
| Q4 24 | 2.2% | 54.5% | ||
| Q3 24 | 3.9% | 55.4% | ||
| Q2 24 | 12.8% | 54.0% | ||
| Q1 24 | 11.7% | 49.9% |
| Q4 25 | -15.5% | 34.6% | ||
| Q3 25 | -5.1% | 41.0% | ||
| Q2 25 | 4.6% | 39.3% | ||
| Q1 25 | 5.0% | 38.7% | ||
| Q4 24 | -0.5% | 41.1% | ||
| Q3 24 | 1.7% | 38.8% | ||
| Q2 24 | 7.6% | 37.7% | ||
| Q1 24 | 6.0% | 37.6% |
| Q4 25 | $-1.41 | $3.81 | ||
| Q3 25 | $-0.65 | $4.25 | ||
| Q2 25 | $0.62 | $3.92 | ||
| Q1 25 | $0.60 | $3.71 | ||
| Q4 24 | $-0.04 | $3.89 | ||
| Q3 24 | $0.18 | $3.57 | ||
| Q2 24 | $0.98 | $3.37 | ||
| Q1 24 | $0.72 | $3.22 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $515.3M |
| Total DebtLower is stronger | $1.5B | $6.2B |
| Stockholders' EquityBook value | $1.5B | $-2.7B |
| Total Assets | $3.8B | $5.7B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $515.3M | ||
| Q3 25 | — | $400.1M | ||
| Q2 25 | — | $347.3M | ||
| Q1 25 | — | $360.7M | ||
| Q4 24 | — | $409.4M | ||
| Q3 24 | $209.1M | $501.0M | ||
| Q2 24 | — | $451.4M | ||
| Q1 24 | — | $519.3M |
| Q4 25 | $1.5B | $6.2B | ||
| Q3 25 | $1.4B | $5.5B | ||
| Q2 25 | $1.4B | $4.5B | ||
| Q1 25 | $1.4B | $4.5B | ||
| Q4 24 | $1.4B | $4.5B | ||
| Q3 24 | $1.3B | $4.5B | ||
| Q2 24 | $1.3B | $4.5B | ||
| Q1 24 | $1.4B | $4.5B |
| Q4 25 | $1.5B | $-2.7B | ||
| Q3 25 | $1.6B | $-1.9B | ||
| Q2 25 | $1.6B | $-886.2M | ||
| Q1 25 | $1.5B | $-958.6M | ||
| Q4 24 | $1.5B | $-940.0M | ||
| Q3 24 | $1.6B | $-751.0M | ||
| Q2 24 | $1.6B | $-734.5M | ||
| Q1 24 | $1.6B | $-650.5M |
| Q4 25 | $3.8B | $5.7B | ||
| Q3 25 | $3.8B | $5.4B | ||
| Q2 25 | $3.8B | $5.4B | ||
| Q1 25 | $3.8B | $5.3B | ||
| Q4 24 | $3.7B | $5.4B | ||
| Q3 24 | $3.7B | $5.4B | ||
| Q2 24 | $3.7B | $5.5B | ||
| Q1 24 | $3.8B | $5.5B |
| 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 | $501.1M |
| Free Cash FlowOCF − Capex | $-137.5M | $488.7M |
| FCF MarginFCF / Revenue | -32.5% | 59.4% |
| Capex IntensityCapex / Revenue | 2.7% | 1.5% |
| Cash ConversionOCF / Net Profit | — | 1.76× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $1.5B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $501.1M | ||
| Q3 25 | $74.1M | $449.4M | ||
| Q2 25 | $114.8M | $336.1M | ||
| Q1 25 | $45.1M | $301.7M | ||
| Q4 24 | $-115.6M | $430.6M | ||
| Q3 24 | $-388.3M | $421.6M | ||
| Q2 24 | $101.2M | $349.2M | ||
| Q1 24 | $129.0M | $300.1M |
| Q4 25 | $-137.5M | $488.7M | ||
| Q3 25 | $46.5M | $445.5M | ||
| Q2 25 | $99.3M | $324.7M | ||
| Q1 25 | $28.0M | $290.2M | ||
| Q4 24 | $-132.4M | $416.4M | ||
| Q3 24 | $-414.2M | $415.0M | ||
| Q2 24 | $88.6M | $340.6M | ||
| Q1 24 | $117.5M | $295.9M |
| Q4 25 | -32.5% | 59.4% | ||
| Q3 25 | 7.7% | 56.2% | ||
| Q2 25 | 15.8% | 42.0% | ||
| Q1 25 | 4.8% | 38.9% | ||
| Q4 24 | -31.9% | 56.0% | ||
| Q3 24 | -80.0% | 57.3% | ||
| Q2 24 | 13.7% | 48.1% | ||
| Q1 24 | 19.6% | 43.5% |
| Q4 25 | 2.7% | 1.5% | ||
| Q3 25 | 4.6% | 0.5% | ||
| Q2 25 | 2.5% | 1.5% | ||
| Q1 25 | 2.9% | 1.5% | ||
| Q4 24 | 4.0% | 1.9% | ||
| Q3 24 | 5.0% | 0.9% | ||
| Q2 24 | 1.9% | 1.2% | ||
| Q1 24 | 1.9% | 0.6% |
| Q4 25 | — | 1.76× | ||
| Q3 25 | — | 1.38× | ||
| Q2 25 | 3.95× | 1.11× | ||
| Q1 25 | 1.56× | 1.05× | ||
| Q4 24 | — | 1.41× | ||
| Q3 24 | -44.13× | 1.50× | ||
| Q2 24 | 2.07× | 1.31× | ||
| Q1 24 | 3.58× | 1.17× |
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% |
MSCI
| Recurring Subscriptions | $246.4M | 30% |
| Asset Based Fees | $211.7M | 26% |
| Analytics Segment | $182.3M | 22% |
| Sustainability And Climate Segment | $90.3M | 11% |
| Other | $70.9M | 9% |
| Non Recurring | $21.1M | 3% |
