vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and WillScot Holdings Corp (WSC). Click either name above to swap in a different company.
WillScot Holdings Corp is the larger business by last-quarter revenue ($566.0M vs $422.8M, roughly 1.3× EDGEWELL PERSONAL CARE Co). EDGEWELL PERSONAL CARE Co runs the higher net margin — -15.5% vs -33.1%, a 17.6% gap on every dollar of revenue. On growth, WillScot Holdings Corp posted the faster year-over-year revenue change (-6.1% vs -11.6%). WillScot Holdings Corp produced more free cash flow last quarter ($149.7M vs $-137.5M). Over the past eight quarters, WillScot Holdings Corp's revenue compounded faster (-1.8% 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..
WillScot Holdings Corp is a leading provider of modular space solutions and portable storage services across North America. It serves a wide range of sectors including construction, commercial development, education, healthcare, government projects, and special events, offering flexible, scalable temporary and semi-permanent space solutions tailored to diverse client needs.
EPC vs WSC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $566.0M |
| Net Profit | $-65.7M | $-187.3M |
| Gross Margin | 38.1% | 50.4% |
| Operating Margin | -4.5% | -32.5% |
| Net Margin | -15.5% | -33.1% |
| Revenue YoY | -11.6% | -6.1% |
| Net Profit YoY | -3028.6% | -310.0% |
| EPS (diluted) | $-1.41 | $-1.02 |
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 | $566.0M | ||
| Q3 25 | $600.5M | $566.8M | ||
| Q2 25 | $627.2M | $589.1M | ||
| Q1 25 | $580.7M | $559.6M | ||
| Q4 24 | $415.1M | $602.5M | ||
| Q3 24 | $517.6M | $601.4M | ||
| Q2 24 | $647.8M | $604.6M | ||
| Q1 24 | $599.4M | $587.2M |
| Q4 25 | $-65.7M | $-187.3M | ||
| Q3 25 | $-30.6M | $43.3M | ||
| Q2 25 | $29.1M | $47.9M | ||
| Q1 25 | $29.0M | $43.1M | ||
| Q4 24 | $-2.1M | $89.2M | ||
| Q3 24 | $8.8M | $-70.5M | ||
| Q2 24 | $49.0M | $-46.9M | ||
| Q1 24 | $36.0M | $56.2M |
| Q4 25 | 38.1% | 50.4% | ||
| Q3 25 | 37.9% | 49.7% | ||
| Q2 25 | 42.8% | 50.3% | ||
| Q1 25 | 44.1% | 53.7% | ||
| Q4 24 | 41.6% | 55.8% | ||
| Q3 24 | 41.1% | 53.5% | ||
| Q2 24 | 44.3% | 54.1% | ||
| Q1 24 | 43.1% | 54.0% |
| Q4 25 | -4.5% | -32.5% | ||
| Q3 25 | -4.2% | 21.0% | ||
| Q2 25 | 8.6% | 21.5% | ||
| Q1 25 | 10.1% | 21.3% | ||
| Q4 24 | 2.2% | 28.9% | ||
| Q3 24 | 3.9% | -5.9% | ||
| Q2 24 | 12.8% | -0.9% | ||
| Q1 24 | 11.7% | 22.1% |
| Q4 25 | -15.5% | -33.1% | ||
| Q3 25 | -5.1% | 7.6% | ||
| Q2 25 | 4.6% | 8.1% | ||
| Q1 25 | 5.0% | 7.7% | ||
| Q4 24 | -0.5% | 14.8% | ||
| Q3 24 | 1.7% | -11.7% | ||
| Q2 24 | 7.6% | -7.7% | ||
| Q1 24 | 6.0% | 9.6% |
| Q4 25 | $-1.41 | $-1.02 | ||
| Q3 25 | $-0.65 | $0.24 | ||
| Q2 25 | $0.62 | $0.26 | ||
| Q1 25 | $0.60 | $0.23 | ||
| Q4 24 | $-0.04 | $0.48 | ||
| Q3 24 | $0.18 | $-0.37 | ||
| Q2 24 | $0.98 | $-0.25 | ||
| Q1 24 | $0.72 | $0.29 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $14.6M |
| Total DebtLower is stronger | $1.5B | $3.6B |
| Stockholders' EquityBook value | $1.5B | $856.3M |
| Total Assets | $3.8B | $5.8B |
| Debt / EquityLower = less leverage | 1.03× | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $14.6M | ||
| Q3 25 | — | $14.8M | ||
| Q2 25 | — | $12.8M | ||
| Q1 25 | — | $10.7M | ||
| Q4 24 | — | $9.0M | ||
| Q3 24 | $209.1M | $11.0M | ||
| Q2 24 | — | $5.9M | ||
| Q1 24 | — | $13.1M |
| Q4 25 | $1.5B | $3.6B | ||
| Q3 25 | $1.4B | $3.6B | ||
| Q2 25 | $1.4B | $3.7B | ||
| Q1 25 | $1.4B | $3.6B | ||
| Q4 24 | $1.4B | $3.7B | ||
| Q3 24 | $1.3B | $3.6B | ||
| Q2 24 | $1.3B | $3.5B | ||
| Q1 24 | $1.4B | $3.5B |
| Q4 25 | $1.5B | $856.3M | ||
| Q3 25 | $1.6B | $1.1B | ||
| Q2 25 | $1.6B | $1.0B | ||
| Q1 25 | $1.5B | $1.0B | ||
| Q4 24 | $1.5B | $1.0B | ||
| Q3 24 | $1.6B | $1.1B | ||
| Q2 24 | $1.6B | $1.2B | ||
| Q1 24 | $1.6B | $1.3B |
| Q4 25 | $3.8B | $5.8B | ||
| Q3 25 | $3.8B | $6.1B | ||
| Q2 25 | $3.8B | $6.1B | ||
| Q1 25 | $3.8B | $6.0B | ||
| Q4 24 | $3.7B | $6.0B | ||
| Q3 24 | $3.7B | $6.0B | ||
| Q2 24 | $3.7B | $6.0B | ||
| Q1 24 | $3.8B | $6.2B |
| Q4 25 | 1.03× | 4.15× | ||
| Q3 25 | 0.89× | 3.39× | ||
| Q2 25 | 0.88× | 3.55× | ||
| Q1 25 | 0.95× | 3.56× | ||
| Q4 24 | 0.97× | 3.62× | ||
| Q3 24 | 0.81× | 3.42× | ||
| Q2 24 | 0.82× | 2.88× | ||
| Q1 24 | 0.88× | 2.63× |
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 | $158.9M |
| Free Cash FlowOCF − Capex | $-137.5M | $149.7M |
| FCF MarginFCF / Revenue | -32.5% | 26.5% |
| Capex IntensityCapex / Revenue | 2.7% | 1.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $158.9M | ||
| Q3 25 | $74.1M | $191.2M | ||
| Q2 25 | $114.8M | $205.3M | ||
| Q1 25 | $45.1M | $206.6M | ||
| Q4 24 | $-115.6M | $178.9M | ||
| Q3 24 | $-388.3M | $-1.6M | ||
| Q2 24 | $101.2M | $175.6M | ||
| Q1 24 | $129.0M | $208.7M |
| Q4 25 | $-137.5M | $149.7M | ||
| Q3 25 | $46.5M | $186.9M | ||
| Q2 25 | $99.3M | $199.0M | ||
| Q1 25 | $28.0M | $202.0M | ||
| Q4 24 | $-132.4M | $176.6M | ||
| Q3 24 | $-414.2M | $-4.9M | ||
| Q2 24 | $88.6M | $169.4M | ||
| Q1 24 | $117.5M | $202.1M |
| Q4 25 | -32.5% | 26.5% | ||
| Q3 25 | 7.7% | 33.0% | ||
| Q2 25 | 15.8% | 33.8% | ||
| Q1 25 | 4.8% | 36.1% | ||
| Q4 24 | -31.9% | 29.3% | ||
| Q3 24 | -80.0% | -0.8% | ||
| Q2 24 | 13.7% | 28.0% | ||
| Q1 24 | 19.6% | 34.4% |
| Q4 25 | 2.7% | 1.6% | ||
| Q3 25 | 4.6% | 0.7% | ||
| Q2 25 | 2.5% | 1.1% | ||
| Q1 25 | 2.9% | 0.8% | ||
| Q4 24 | 4.0% | 0.4% | ||
| Q3 24 | 5.0% | 0.6% | ||
| Q2 24 | 1.9% | 1.0% | ||
| Q1 24 | 1.9% | 1.1% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.41× | ||
| Q2 25 | 3.95× | 4.28× | ||
| Q1 25 | 1.56× | 4.80× | ||
| Q4 24 | — | 2.01× | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | 3.71× |
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% |
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
