vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and WATTS WATER TECHNOLOGIES INC (WTS). Click either name above to swap in a different company.
WATTS WATER TECHNOLOGIES INC is the larger business by last-quarter revenue ($625.1M vs $422.8M, roughly 1.5× EDGEWELL PERSONAL CARE Co). WATTS WATER TECHNOLOGIES INC runs the higher net margin — 13.4% vs -15.5%, a 28.9% gap on every dollar of revenue. On growth, WATTS WATER TECHNOLOGIES INC posted the faster year-over-year revenue change (15.7% vs -11.6%). WATTS WATER TECHNOLOGIES INC produced more free cash flow last quarter ($140.3M vs $-137.5M). Over the past eight quarters, WATTS WATER TECHNOLOGIES INC's revenue compounded faster (4.6% 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..
AERCO International, Inc. is a manufacturer and supplier of commercial condensing boilers, high efficiency water heating equipment and energy recovery systems in the HVAC/plumbing industry across a variety of markets including education, lodging, government, office buildings, healthcare, industrial and multifamily housing. In 1949, AERCO introduced the industry's first semi-instantaneous, tankless steam-to-water water heater. In 1988, AERCO introduced the first condensing and fully modulating...
EPC vs WTS — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $625.1M |
| Net Profit | $-65.7M | $83.7M |
| Gross Margin | 38.1% | 49.5% |
| Operating Margin | -4.5% | 18.2% |
| Net Margin | -15.5% | 13.4% |
| Revenue YoY | -11.6% | 15.7% |
| Net Profit YoY | -3028.6% | 24.0% |
| EPS (diluted) | $-1.41 | $2.50 |
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 | $625.1M | ||
| Q3 25 | $600.5M | $611.7M | ||
| Q2 25 | $627.2M | $643.7M | ||
| Q1 25 | $580.7M | $558.0M | ||
| Q4 24 | $415.1M | $540.4M | ||
| Q3 24 | $517.6M | $543.6M | ||
| Q2 24 | $647.8M | $597.3M | ||
| Q1 24 | $599.4M | $570.9M |
| Q4 25 | $-65.7M | $83.7M | ||
| Q3 25 | $-30.6M | $82.2M | ||
| Q2 25 | $29.1M | $100.9M | ||
| Q1 25 | $29.0M | $74.0M | ||
| Q4 24 | $-2.1M | $67.5M | ||
| Q3 24 | $8.8M | $69.1M | ||
| Q2 24 | $49.0M | $82.0M | ||
| Q1 24 | $36.0M | $72.6M |
| Q4 25 | 38.1% | 49.5% | ||
| Q3 25 | 37.9% | 48.8% | ||
| Q2 25 | 42.8% | 50.6% | ||
| Q1 25 | 44.1% | 48.8% | ||
| Q4 24 | 41.6% | 46.7% | ||
| Q3 24 | 41.1% | 47.3% | ||
| Q2 24 | 44.3% | 47.7% | ||
| Q1 24 | 43.1% | 46.9% |
| Q4 25 | -4.5% | 18.2% | ||
| Q3 25 | -4.2% | 18.2% | ||
| Q2 25 | 8.6% | 21.0% | ||
| Q1 25 | 10.1% | 15.7% | ||
| Q4 24 | 2.2% | 16.5% | ||
| Q3 24 | 3.9% | 17.1% | ||
| Q2 24 | 12.8% | 18.7% | ||
| Q1 24 | 11.7% | 16.9% |
| Q4 25 | -15.5% | 13.4% | ||
| Q3 25 | -5.1% | 13.4% | ||
| Q2 25 | 4.6% | 15.7% | ||
| Q1 25 | 5.0% | 13.3% | ||
| Q4 24 | -0.5% | 12.5% | ||
| Q3 24 | 1.7% | 12.7% | ||
| Q2 24 | 7.6% | 13.7% | ||
| Q1 24 | 6.0% | 12.7% |
| Q4 25 | $-1.41 | $2.50 | ||
| Q3 25 | $-0.65 | $2.45 | ||
| Q2 25 | $0.62 | $3.01 | ||
| Q1 25 | $0.60 | $2.21 | ||
| Q4 24 | $-0.04 | $2.02 | ||
| Q3 24 | $0.18 | $2.06 | ||
| Q2 24 | $0.98 | $2.44 | ||
| Q1 24 | $0.72 | $2.17 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $405.5M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $2.0B |
| Total Assets | $3.8B | $2.9B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $405.5M | ||
| Q3 25 | — | $457.7M | ||
| Q2 25 | — | $369.3M | ||
| Q1 25 | — | $336.8M | ||
| Q4 24 | — | $386.9M | ||
| Q3 24 | $209.1M | $303.9M | ||
| Q2 24 | — | $279.4M | ||
| Q1 24 | — | $237.1M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.4B | — |
| Q4 25 | $1.5B | $2.0B | ||
| Q3 25 | $1.6B | $2.0B | ||
| Q2 25 | $1.6B | $1.9B | ||
| Q1 25 | $1.5B | $1.8B | ||
| Q4 24 | $1.5B | $1.7B | ||
| Q3 24 | $1.6B | $1.7B | ||
| Q2 24 | $1.6B | $1.6B | ||
| Q1 24 | $1.6B | $1.6B |
| Q4 25 | $3.8B | $2.9B | ||
| Q3 25 | $3.8B | $2.7B | ||
| Q2 25 | $3.8B | $2.6B | ||
| Q1 25 | $3.8B | $2.5B | ||
| Q4 24 | $3.7B | $2.4B | ||
| Q3 24 | $3.7B | $2.4B | ||
| Q2 24 | $3.7B | $2.4B | ||
| Q1 24 | $3.8B | $2.3B |
| 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 | $154.7M |
| Free Cash FlowOCF − Capex | $-137.5M | $140.3M |
| FCF MarginFCF / Revenue | -32.5% | 22.4% |
| Capex IntensityCapex / Revenue | 2.7% | 2.3% |
| Cash ConversionOCF / Net Profit | — | 1.85× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $356.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $154.7M | ||
| Q3 25 | $74.1M | $122.4M | ||
| Q2 25 | $114.8M | $69.7M | ||
| Q1 25 | $45.1M | $55.2M | ||
| Q4 24 | $-115.6M | $139.5M | ||
| Q3 24 | $-388.3M | $90.7M | ||
| Q2 24 | $101.2M | $85.3M | ||
| Q1 24 | $129.0M | $45.6M |
| Q4 25 | $-137.5M | $140.3M | ||
| Q3 25 | $46.5M | $110.9M | ||
| Q2 25 | $99.3M | $59.5M | ||
| Q1 25 | $28.0M | $45.6M | ||
| Q4 24 | $-132.4M | $127.5M | ||
| Q3 24 | $-414.2M | $84.3M | ||
| Q2 24 | $88.6M | $78.5M | ||
| Q1 24 | $117.5M | $35.5M |
| Q4 25 | -32.5% | 22.4% | ||
| Q3 25 | 7.7% | 18.1% | ||
| Q2 25 | 15.8% | 9.2% | ||
| Q1 25 | 4.8% | 8.2% | ||
| Q4 24 | -31.9% | 23.6% | ||
| Q3 24 | -80.0% | 15.5% | ||
| Q2 24 | 13.7% | 13.1% | ||
| Q1 24 | 19.6% | 6.2% |
| Q4 25 | 2.7% | 2.3% | ||
| Q3 25 | 4.6% | 1.9% | ||
| Q2 25 | 2.5% | 1.6% | ||
| Q1 25 | 2.9% | 1.7% | ||
| Q4 24 | 4.0% | 2.2% | ||
| Q3 24 | 5.0% | 1.2% | ||
| Q2 24 | 1.9% | 1.1% | ||
| Q1 24 | 1.9% | 1.8% |
| Q4 25 | — | 1.85× | ||
| Q3 25 | — | 1.49× | ||
| Q2 25 | 3.95× | 0.69× | ||
| Q1 25 | 1.56× | 0.75× | ||
| Q4 24 | — | 2.07× | ||
| Q3 24 | -44.13× | 1.31× | ||
| Q2 24 | 2.07× | 1.04× | ||
| Q1 24 | 3.58× | 0.63× |
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% |
WTS
Segment breakdown not available.
