vs
Side-by-side financial comparison of Loews Corporation (L) and Organon & Co. (OGN). Click either name above to swap in a different company.
Organon & Co. is the larger business by last-quarter revenue ($1.5B vs $827.0M, roughly 1.8× Loews Corporation). Loews Corporation runs the higher net margin — 48.6% vs -13.6%, a 62.2% gap on every dollar of revenue. On growth, Loews Corporation posted the faster year-over-year revenue change (4.8% vs -5.3%). Loews Corporation produced more free cash flow last quarter ($426.0M vs $96.0M). Over the past eight quarters, Loews Corporation's revenue compounded faster (7.9% CAGR vs -3.6%).
Loews Corporation is a diversified US-based conglomerate that operates across multiple key industry segments through its subsidiaries. Its core business lines include property and casualty insurance, natural gas pipeline transportation, hospitality services, and upstream oil and gas exploration and production, primarily serving commercial, consumer and industrial clients across North American markets.
Organon & Co. is an American pharmaceutical company headquartered in Jersey City, New Jersey. Organon specializes in the following core therapeutic fields: reproductive medicine, contraception, psychiatry, hormone replacement therapy (HRT), and anesthesia. Organon produces all its products outside of the United States but receives a third of its revenue from the United States.
L vs OGN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $827.0M | $1.5B |
| Net Profit | $402.0M | $-205.0M |
| Gross Margin | — | 49.2% |
| Operating Margin | 65.4% | -9.8% |
| Net Margin | 48.6% | -13.6% |
| Revenue YoY | 4.8% | -5.3% |
| Net Profit YoY | 115.0% | -288.1% |
| EPS (diluted) | $1.93 | $-0.78 |
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 | $827.0M | $1.5B | ||
| Q3 25 | $732.0M | $1.6B | ||
| Q2 25 | $769.0M | $1.6B | ||
| Q1 25 | $846.0M | $1.5B | ||
| Q4 24 | $789.0M | $1.6B | ||
| Q3 24 | $683.0M | $1.6B | ||
| Q2 24 | $711.0M | $1.6B | ||
| Q1 24 | $710.0M | $1.6B |
| Q4 25 | $402.0M | $-205.0M | ||
| Q3 25 | $504.0M | $160.0M | ||
| Q2 25 | $391.0M | $145.0M | ||
| Q1 25 | $370.0M | $87.0M | ||
| Q4 24 | $187.0M | $109.0M | ||
| Q3 24 | $401.0M | $359.0M | ||
| Q2 24 | $369.0M | $195.0M | ||
| Q1 24 | $457.0M | $201.0M |
| Q4 25 | — | 49.2% | ||
| Q3 25 | — | 53.5% | ||
| Q2 25 | — | 54.8% | ||
| Q1 25 | — | 55.6% | ||
| Q4 24 | — | 56.3% | ||
| Q3 24 | — | 58.3% | ||
| Q2 24 | — | 58.4% | ||
| Q1 24 | — | 59.0% |
| Q4 25 | 65.4% | -9.8% | ||
| Q3 25 | 94.1% | 15.2% | ||
| Q2 25 | 70.1% | 14.4% | ||
| Q1 25 | 60.8% | 6.7% | ||
| Q4 24 | 23.8% | 8.1% | ||
| Q3 24 | 80.5% | 13.1% | ||
| Q2 24 | 71.3% | 14.6% | ||
| Q1 24 | 88.6% | 14.5% |
| Q4 25 | 48.6% | -13.6% | ||
| Q3 25 | 68.9% | 10.0% | ||
| Q2 25 | 50.8% | 9.1% | ||
| Q1 25 | 43.7% | 5.8% | ||
| Q4 24 | 23.7% | 6.8% | ||
| Q3 24 | 58.7% | 22.7% | ||
| Q2 24 | 51.9% | 12.1% | ||
| Q1 24 | 64.4% | 12.4% |
| Q4 25 | $1.93 | $-0.78 | ||
| Q3 25 | $2.43 | $0.61 | ||
| Q2 25 | $1.87 | $0.56 | ||
| Q1 25 | $1.74 | $0.33 | ||
| Q4 24 | $0.87 | $0.42 | ||
| Q3 24 | $1.82 | $1.38 | ||
| Q2 24 | $1.67 | $0.75 | ||
| Q1 24 | $2.05 | $0.78 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $6.0B | $574.0M |
| Total DebtLower is stronger | $8.4B | $8.6B |
| Stockholders' EquityBook value | $18.7B | $752.0M |
| Total Assets | $86.3B | $12.9B |
| Debt / EquityLower = less leverage | 0.45× | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $6.0B | $574.0M | ||
| Q3 25 | $5.4B | $672.0M | ||
| Q2 25 | $4.5B | $599.0M | ||
| Q1 25 | $4.4B | $547.0M | ||
| Q4 24 | $4.6B | $675.0M | ||
| Q3 24 | $5.2B | $763.0M | ||
| Q2 24 | $4.9B | $704.0M | ||
| Q1 24 | $5.4B | $575.0M |
| Q4 25 | $8.4B | $8.6B | ||
| Q3 25 | $8.4B | $8.8B | ||
| Q2 25 | $7.9B | $8.9B | ||
| Q1 25 | $8.4B | $9.0B | ||
| Q4 24 | $8.9B | $8.9B | ||
| Q3 24 | $8.8B | $8.7B | ||
| Q2 24 | $8.6B | $8.7B | ||
| Q1 24 | $8.4B | $8.7B |
| Q4 25 | $18.7B | $752.0M | ||
| Q3 25 | $18.3B | $906.0M | ||
| Q2 25 | $17.5B | $733.0M | ||
| Q1 25 | $17.2B | $542.0M | ||
| Q4 24 | $17.1B | $472.0M | ||
| Q3 24 | $17.4B | $493.0M | ||
| Q2 24 | $16.4B | $144.0M | ||
| Q1 24 | $16.2B | $48.0M |
| Q4 25 | $86.3B | $12.9B | ||
| Q3 25 | $85.9B | $13.6B | ||
| Q2 25 | $84.7B | $13.5B | ||
| Q1 25 | $83.1B | $13.2B | ||
| Q4 24 | $81.9B | $13.1B | ||
| Q3 24 | $83.6B | $12.8B | ||
| Q2 24 | $81.1B | $12.2B | ||
| Q1 24 | $80.9B | $11.9B |
| Q4 25 | 0.45× | 11.49× | ||
| Q3 25 | 0.46× | 9.74× | ||
| Q2 25 | 0.45× | 12.14× | ||
| Q1 25 | 0.49× | 16.52× | ||
| Q4 24 | 0.52× | 18.81× | ||
| Q3 24 | 0.51× | 17.75× | ||
| Q2 24 | 0.52× | 60.11× | ||
| Q1 24 | 0.52× | 181.54× |
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 | $617.0M | $141.0M |
| Free Cash FlowOCF − Capex | $426.0M | $96.0M |
| FCF MarginFCF / Revenue | 51.5% | 6.4% |
| Capex IntensityCapex / Revenue | 23.1% | 3.0% |
| Cash ConversionOCF / Net Profit | 1.53× | — |
| TTM Free Cash FlowTrailing 4 quarters | $2.7B | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $617.0M | $141.0M | ||
| Q3 25 | $920.0M | $264.0M | ||
| Q2 25 | $1.0B | $220.0M | ||
| Q1 25 | $736.0M | $75.0M | ||
| Q4 24 | $941.0M | $390.0M | ||
| Q3 24 | $934.0M | $141.0M | ||
| Q2 24 | $952.0M | $332.0M | ||
| Q1 24 | $198.0M | $76.0M |
| Q4 25 | $426.0M | $96.0M | ||
| Q3 25 | $764.0M | $218.0M | ||
| Q2 25 | $872.0M | $181.0M | ||
| Q1 25 | $638.0M | $43.0M | ||
| Q4 24 | $767.0M | $335.0M | ||
| Q3 24 | $794.0M | $99.0M | ||
| Q2 24 | $793.0M | $300.0M | ||
| Q1 24 | $39.0M | $30.0M |
| Q4 25 | 51.5% | 6.4% | ||
| Q3 25 | 104.4% | 13.6% | ||
| Q2 25 | 113.4% | 11.4% | ||
| Q1 25 | 75.4% | 2.8% | ||
| Q4 24 | 97.2% | 21.0% | ||
| Q3 24 | 116.3% | 6.3% | ||
| Q2 24 | 111.5% | 18.7% | ||
| Q1 24 | 5.5% | 1.8% |
| Q4 25 | 23.1% | 3.0% | ||
| Q3 25 | 21.3% | 2.9% | ||
| Q2 25 | 17.4% | 2.4% | ||
| Q1 25 | 11.6% | 2.1% | ||
| Q4 24 | 22.1% | 3.5% | ||
| Q3 24 | 20.5% | 2.7% | ||
| Q2 24 | 22.4% | 2.0% | ||
| Q1 24 | 22.4% | 2.8% |
| Q4 25 | 1.53× | — | ||
| Q3 25 | 1.83× | 1.65× | ||
| Q2 25 | 2.57× | 1.52× | ||
| Q1 25 | 1.99× | 0.86× | ||
| Q4 24 | 5.03× | 3.58× | ||
| Q3 24 | 2.33× | 0.39× | ||
| Q2 24 | 2.58× | 1.70× | ||
| Q1 24 | 0.43× | 0.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
L
| Transportation And Storage Of Natural Gas And NG Ls And Ethane Supply And Transportation Services | $601.0M | 73% |
| Lodging And Related Services | $226.0M | 27% |
OGN
Segment breakdown not available.
