vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and BLUE OWL CAPITAL INC. (OWL). Click either name above to swap in a different company.
BLUE OWL CAPITAL INC. is the larger business by last-quarter revenue ($755.6M vs $422.8M, roughly 1.8× EDGEWELL PERSONAL CARE Co). BLUE OWL CAPITAL INC. runs the higher net margin — 6.3% vs -15.5%, a 21.8% gap on every dollar of revenue. On growth, BLUE OWL CAPITAL INC. posted the faster year-over-year revenue change (19.7% vs -11.6%). BLUE OWL CAPITAL INC. produced more free cash flow last quarter ($359.1M vs $-137.5M). Over the past eight quarters, BLUE OWL CAPITAL INC.'s revenue compounded faster (21.3% 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..
Blue Owl Capital Inc. is an American alternative investment asset management company that is listed on the New York Stock Exchange under the ticker symbol: "OWL". Headquartered in New York City, it has additional offices around the world, including London, Dubai, and Hong Kong.
EPC vs OWL — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $755.6M |
| Net Profit | $-65.7M | $47.7M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 22.2% |
| Net Margin | -15.5% | 6.3% |
| Revenue YoY | -11.6% | 19.7% |
| Net Profit YoY | -3028.6% | 129.8% |
| EPS (diluted) | $-1.41 | $0.07 |
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 | $755.6M | ||
| Q3 25 | $600.5M | $728.0M | ||
| Q2 25 | $627.2M | $703.1M | ||
| Q1 25 | $580.7M | $683.5M | ||
| Q4 24 | $415.1M | $631.4M | ||
| Q3 24 | $517.6M | $600.9M | ||
| Q2 24 | $647.8M | $549.8M | ||
| Q1 24 | $599.4M | $513.3M |
| Q4 25 | $-65.7M | $47.7M | ||
| Q3 25 | $-30.6M | $6.3M | ||
| Q2 25 | $29.1M | $17.4M | ||
| Q1 25 | $29.0M | $7.4M | ||
| Q4 24 | $-2.1M | $20.7M | ||
| Q3 24 | $8.8M | $29.8M | ||
| Q2 24 | $49.0M | $33.9M | ||
| Q1 24 | $36.0M | $25.1M |
| 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% | 22.2% | ||
| Q3 25 | -4.2% | 7.6% | ||
| Q2 25 | 8.6% | 12.0% | ||
| Q1 25 | 10.1% | 5.9% | ||
| Q4 24 | 2.2% | 11.7% | ||
| Q3 24 | 3.9% | 18.7% | ||
| Q2 24 | 12.8% | 28.4% | ||
| Q1 24 | 11.7% | 24.7% |
| Q4 25 | -15.5% | 6.3% | ||
| Q3 25 | -5.1% | 0.9% | ||
| Q2 25 | 4.6% | 2.5% | ||
| Q1 25 | 5.0% | 1.1% | ||
| Q4 24 | -0.5% | 3.3% | ||
| Q3 24 | 1.7% | 5.0% | ||
| Q2 24 | 7.6% | 6.2% | ||
| Q1 24 | 6.0% | 4.9% |
| Q4 25 | $-1.41 | $0.07 | ||
| Q3 25 | $-0.65 | $0.01 | ||
| Q2 25 | $0.62 | $0.02 | ||
| Q1 25 | $0.60 | $0.00 | ||
| Q4 24 | $-0.04 | $0.06 | ||
| Q3 24 | $0.18 | $0.04 | ||
| Q2 24 | $0.98 | $0.06 | ||
| Q1 24 | $0.72 | $0.04 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $194.5M |
| Total DebtLower is stronger | $1.5B | $3.3B |
| Stockholders' EquityBook value | $1.5B | $2.2B |
| Total Assets | $3.8B | $12.5B |
| Debt / EquityLower = less leverage | 1.03× | 1.51× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $194.5M | ||
| Q3 25 | — | $137.3M | ||
| Q2 25 | — | $117.6M | ||
| Q1 25 | — | $97.6M | ||
| Q4 24 | — | $152.1M | ||
| Q3 24 | $209.1M | $115.9M | ||
| Q2 24 | — | $436.8M | ||
| Q1 24 | — | $155.8M |
| Q4 25 | $1.5B | $3.3B | ||
| Q3 25 | $1.4B | $3.2B | ||
| Q2 25 | $1.4B | $3.2B | ||
| Q1 25 | $1.4B | $3.2B | ||
| Q4 24 | $1.4B | $2.6B | ||
| Q3 24 | $1.3B | $2.5B | ||
| Q2 24 | $1.3B | $2.5B | ||
| Q1 24 | $1.4B | $2.1B |
| Q4 25 | $1.5B | $2.2B | ||
| Q3 25 | $1.6B | $2.3B | ||
| Q2 25 | $1.6B | $2.4B | ||
| Q1 25 | $1.5B | $2.3B | ||
| Q4 24 | $1.5B | $2.1B | ||
| Q3 24 | $1.6B | $2.0B | ||
| Q2 24 | $1.6B | $1.7B | ||
| Q1 24 | $1.6B | $1.6B |
| Q4 25 | $3.8B | $12.5B | ||
| Q3 25 | $3.8B | $12.5B | ||
| Q2 25 | $3.8B | $12.3B | ||
| Q1 25 | $3.8B | $12.3B | ||
| Q4 24 | $3.7B | $11.0B | ||
| Q3 24 | $3.7B | $10.8B | ||
| Q2 24 | $3.7B | $9.7B | ||
| Q1 24 | $3.8B | $9.0B |
| Q4 25 | 1.03× | 1.51× | ||
| Q3 25 | 0.89× | 1.41× | ||
| Q2 25 | 0.88× | 1.38× | ||
| Q1 25 | 0.95× | 1.37× | ||
| Q4 24 | 0.97× | 1.22× | ||
| Q3 24 | 0.81× | 1.27× | ||
| Q2 24 | 0.82× | 1.41× | ||
| Q1 24 | 0.88× | 1.26× |
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 | $382.9M |
| Free Cash FlowOCF − Capex | $-137.5M | $359.1M |
| FCF MarginFCF / Revenue | -32.5% | 47.5% |
| Capex IntensityCapex / Revenue | 2.7% | 3.1% |
| Cash ConversionOCF / Net Profit | — | 8.03× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $1.2B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $382.9M | ||
| Q3 25 | $74.1M | $433.1M | ||
| Q2 25 | $114.8M | $422.5M | ||
| Q1 25 | $45.1M | $17.6M | ||
| Q4 24 | $-115.6M | $324.0M | ||
| Q3 24 | $-388.3M | $326.0M | ||
| Q2 24 | $101.2M | $302.3M | ||
| Q1 24 | $129.0M | $47.2M |
| Q4 25 | $-137.5M | $359.1M | ||
| Q3 25 | $46.5M | $422.5M | ||
| Q2 25 | $99.3M | $412.5M | ||
| Q1 25 | $28.0M | $4.2M | ||
| Q4 24 | $-132.4M | $310.1M | ||
| Q3 24 | $-414.2M | $314.8M | ||
| Q2 24 | $88.6M | $269.4M | ||
| Q1 24 | $117.5M | $41.1M |
| Q4 25 | -32.5% | 47.5% | ||
| Q3 25 | 7.7% | 58.0% | ||
| Q2 25 | 15.8% | 58.7% | ||
| Q1 25 | 4.8% | 0.6% | ||
| Q4 24 | -31.9% | 49.1% | ||
| Q3 24 | -80.0% | 52.4% | ||
| Q2 24 | 13.7% | 49.0% | ||
| Q1 24 | 19.6% | 8.0% |
| Q4 25 | 2.7% | 3.1% | ||
| Q3 25 | 4.6% | 1.5% | ||
| Q2 25 | 2.5% | 1.4% | ||
| Q1 25 | 2.9% | 2.0% | ||
| Q4 24 | 4.0% | 2.2% | ||
| Q3 24 | 5.0% | 1.9% | ||
| Q2 24 | 1.9% | 6.0% | ||
| Q1 24 | 1.9% | 1.2% |
| Q4 25 | — | 8.03× | ||
| Q3 25 | — | 68.64× | ||
| Q2 25 | 3.95× | 24.25× | ||
| Q1 25 | 1.56× | 2.37× | ||
| Q4 24 | — | 15.62× | ||
| Q3 24 | -44.13× | 10.94× | ||
| Q2 24 | 2.07× | 8.91× | ||
| Q1 24 | 3.58× | 1.88× |
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% |
OWL
| Credit Platform | $455.0M | 60% |
| GP Strategic Capital Platform | $157.0M | 21% |
| Administrative Service | $87.6M | 12% |
| IPI Partners LLC | $33.8M | 4% |
| Other | $22.2M | 3% |
