vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and NATIONAL FUEL GAS CO (NFG). Click either name above to swap in a different company.
NATIONAL FUEL GAS CO is the larger business by last-quarter revenue ($637.9M vs $422.8M, roughly 1.5× EDGEWELL PERSONAL CARE Co). NATIONAL FUEL GAS CO runs the higher net margin — 28.5% vs -15.5%, a 44.0% gap on every dollar of revenue. On growth, NATIONAL FUEL GAS CO posted the faster year-over-year revenue change (24.1% vs -11.6%). NATIONAL FUEL GAS CO produced more free cash flow last quarter ($-2.7M vs $-137.5M). Over the past eight quarters, NATIONAL FUEL GAS CO's revenue compounded faster (6.9% 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..
National Fuel Gas Company is a diversified energy company with $6.2 billion in assets distributed among the following five operating segments: Exploration and Production, Pipeline and Storage, Gathering, Utility, and Energy Marketing. National Fuel Gas was incorporated in 1902 and is based in Williamsville, New York.
EPC vs NFG — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $637.9M |
| Net Profit | $-65.7M | $181.6M |
| Gross Margin | 38.1% | 86.6% |
| Operating Margin | -4.5% | 43.3% |
| Net Margin | -15.5% | 28.5% |
| Revenue YoY | -11.6% | 24.1% |
| Net Profit YoY | -3028.6% | 303.8% |
| EPS (diluted) | $-1.41 | $1.98 |
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 | $637.9M | ||
| Q3 25 | $600.5M | $443.1M | ||
| Q2 25 | $627.2M | $527.4M | ||
| Q1 25 | $580.7M | $734.8M | ||
| Q4 24 | $415.1M | $513.8M | ||
| Q3 24 | $517.6M | $310.0M | ||
| Q2 24 | $647.8M | $338.6M | ||
| Q1 24 | $599.4M | $558.7M |
| Q4 25 | $-65.7M | $181.6M | ||
| Q3 25 | $-30.6M | $107.3M | ||
| Q2 25 | $29.1M | $149.8M | ||
| Q1 25 | $29.0M | $216.4M | ||
| Q4 24 | $-2.1M | $45.0M | ||
| Q3 24 | $8.8M | $-167.6M | ||
| Q2 24 | $49.0M | $-54.2M | ||
| Q1 24 | $36.0M | $166.3M |
| Q4 25 | 38.1% | 86.6% | ||
| Q3 25 | 37.9% | — | ||
| Q2 25 | 42.8% | 94.7% | ||
| Q1 25 | 44.1% | 81.6% | ||
| Q4 24 | 41.6% | 87.3% | ||
| Q3 24 | 41.1% | — | ||
| Q2 24 | 44.3% | 98.5% | ||
| Q1 24 | 43.1% | 81.0% |
| Q4 25 | -4.5% | 43.3% | ||
| Q3 25 | -4.2% | 40.6% | ||
| Q2 25 | 8.6% | 43.7% | ||
| Q1 25 | 10.1% | 43.2% | ||
| Q4 24 | 2.2% | 16.8% | ||
| Q3 24 | 3.9% | -63.4% | ||
| Q2 24 | 12.8% | -15.2% | ||
| Q1 24 | 11.7% | 44.9% |
| Q4 25 | -15.5% | 28.5% | ||
| Q3 25 | -5.1% | 24.2% | ||
| Q2 25 | 4.6% | 28.4% | ||
| Q1 25 | 5.0% | 29.4% | ||
| Q4 24 | -0.5% | 8.8% | ||
| Q3 24 | 1.7% | -54.1% | ||
| Q2 24 | 7.6% | -16.0% | ||
| Q1 24 | 6.0% | 29.8% |
| Q4 25 | $-1.41 | $1.98 | ||
| Q3 25 | $-0.65 | $1.18 | ||
| Q2 25 | $0.62 | $1.64 | ||
| Q1 25 | $0.60 | $2.37 | ||
| Q4 24 | $-0.04 | $0.49 | ||
| Q3 24 | $0.18 | $-1.81 | ||
| Q2 24 | $0.98 | $-0.59 | ||
| Q1 24 | $0.72 | $1.80 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $271.4M |
| Total DebtLower is stronger | $1.5B | $2.7B |
| Stockholders' EquityBook value | $1.5B | $3.6B |
| Total Assets | $3.8B | $9.2B |
| Debt / EquityLower = less leverage | 1.03× | 0.75× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $271.4M | ||
| Q3 25 | — | $43.2M | ||
| Q2 25 | — | $39.3M | ||
| Q1 25 | — | $40.0M | ||
| Q4 24 | — | $48.7M | ||
| Q3 24 | $209.1M | $38.2M | ||
| Q2 24 | — | $81.4M | ||
| Q1 24 | — | $50.8M |
| Q4 25 | $1.5B | $2.7B | ||
| Q3 25 | $1.4B | $2.7B | ||
| Q2 25 | $1.4B | $2.7B | ||
| Q1 25 | $1.4B | $2.7B | ||
| Q4 24 | $1.4B | $2.7B | ||
| Q3 24 | $1.3B | $2.7B | ||
| Q2 24 | $1.3B | $2.7B | ||
| Q1 24 | $1.4B | $2.4B |
| Q4 25 | $1.5B | $3.6B | ||
| Q3 25 | $1.6B | $3.1B | ||
| Q2 25 | $1.6B | $3.0B | ||
| Q1 25 | $1.5B | $2.8B | ||
| Q4 24 | $1.5B | $-76.2M | ||
| Q3 24 | $1.6B | $-15.5M | ||
| Q2 24 | $1.6B | $5.0M | ||
| Q1 24 | $1.6B | $75.3M |
| Q4 25 | $3.8B | $9.2B | ||
| Q3 25 | $3.8B | $8.7B | ||
| Q2 25 | $3.8B | $8.4B | ||
| Q1 25 | $3.8B | $8.5B | ||
| Q4 24 | $3.7B | $8.3B | ||
| Q3 24 | $3.7B | $8.3B | ||
| Q2 24 | $3.7B | $8.5B | ||
| Q1 24 | $3.8B | $8.7B |
| Q4 25 | 1.03× | 0.75× | ||
| Q3 25 | 0.89× | 0.87× | ||
| Q2 25 | 0.88× | 0.90× | ||
| Q1 25 | 0.95× | 0.99× | ||
| Q4 24 | 0.97× | — | ||
| Q3 24 | 0.81× | — | ||
| Q2 24 | 0.82× | 532.10× | ||
| Q1 24 | 0.88× | 31.68× |
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 | $274.9M |
| Free Cash FlowOCF − Capex | $-137.5M | $-2.7M |
| FCF MarginFCF / Revenue | -32.5% | -0.4% |
| Capex IntensityCapex / Revenue | 2.7% | 43.5% |
| Cash ConversionOCF / Net Profit | — | 1.51× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $204.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $274.9M | ||
| Q3 25 | $74.1M | $237.8M | ||
| Q2 25 | $114.8M | $388.4M | ||
| Q1 25 | $45.1M | $253.8M | ||
| Q4 24 | $-115.6M | $220.1M | ||
| Q3 24 | $-388.3M | $197.9M | ||
| Q2 24 | $101.2M | $281.8M | ||
| Q1 24 | $129.0M | $315.3M |
| Q4 25 | $-137.5M | $-2.7M | ||
| Q3 25 | $46.5M | $-47.8M | ||
| Q2 25 | $99.3M | $195.3M | ||
| Q1 25 | $28.0M | $59.9M | ||
| Q4 24 | $-132.4M | $-20.3M | ||
| Q3 24 | $-414.2M | $-49.1M | ||
| Q2 24 | $88.6M | $79.5M | ||
| Q1 24 | $117.5M | $80.3M |
| Q4 25 | -32.5% | -0.4% | ||
| Q3 25 | 7.7% | -10.8% | ||
| Q2 25 | 15.8% | 37.0% | ||
| Q1 25 | 4.8% | 8.2% | ||
| Q4 24 | -31.9% | -4.0% | ||
| Q3 24 | -80.0% | -15.8% | ||
| Q2 24 | 13.7% | 23.5% | ||
| Q1 24 | 19.6% | 14.4% |
| Q4 25 | 2.7% | 43.5% | ||
| Q3 25 | 4.6% | 64.4% | ||
| Q2 25 | 2.5% | 36.6% | ||
| Q1 25 | 2.9% | 26.4% | ||
| Q4 24 | 4.0% | 46.8% | ||
| Q3 24 | 5.0% | 79.7% | ||
| Q2 24 | 1.9% | 59.7% | ||
| Q1 24 | 1.9% | 42.1% |
| Q4 25 | — | 1.51× | ||
| Q3 25 | — | 2.21× | ||
| Q2 25 | 3.95× | 2.59× | ||
| Q1 25 | 1.56× | 1.17× | ||
| Q4 24 | — | 4.89× | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | 1.90× |
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% |
NFG
| Natural Gas Production | $302.5M | 47% |
| Natural Gas Residential Sales | $198.0M | 31% |
| Pipeline And Storage | $69.2M | 11% |
| Natural Gas Commercial Sales | $27.9M | 4% |
| Natural Gas Storage | $25.1M | 4% |
| Other | $4.1M | 1% |
| Natural Gas Midstream | $2.8M | 0% |
