vs
EDGEWELL PERSONAL CARE Co（EPC）与富兰克林电气（FELE）财务数据对比。点击上方公司名可切换其他公司
富兰克林电气的季度营收约是EDGEWELL PERSONAL CARE Co的1.2倍（$500.4M vs $422.8M），富兰克林电气净利率更高（6.9% vs -15.5%，领先22.5%），富兰克林电气同比增速更快（9.9% vs -11.6%），过去两年富兰克林电气的营收复合增速更高（-4.0% vs -16.0%）
Edgewell个人护理是一家总部位于美国康涅狄格州谢尔顿的跨国消费品企业，主营业务聚焦个人护理产品领域。公司在2015年从劲量控股分拆后正式成立，目前在全球多个市场开展个人护理相关业务。
富兰克林电气是全球知名的水务与能源管理产品及系统制造分销商，主营泵类、电机、驱动器及控制设备，产品广泛应用于住宅、商用、农业、工业、市政等多元场景。公司总部位于美国印第安纳州韦恩堡，在美国、德国、捷克、意大利、土耳其、墨西哥、巴西、澳大利亚、南非等多个国家设有生产基地，为全球客户提供可靠的流体运输与能源管理解决方案。
EPC vs FELE — 直观对比
营收规模更大
FELE
是对方的1.2倍
$422.8M
营收增速更快
FELE
高出21.5%
-11.6%
净利率更高
FELE
高出22.5%
-15.5%
两年增速更快
FELE
近两年复合增速
-16.0%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $500.4M |
| 净利润 | $-65.7M | $34.7M |
| 毛利率 | 38.1% | 35.0% |
| 营业利润率 | -4.5% | 9.6% |
| 净利率 | -15.5% | 6.9% |
| 营收同比 | -11.6% | 9.9% |
| 净利润同比 | -3028.6% | 10.6% |
| 每股收益（稀释后） | $-1.41 | $0.77 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收EPCFELE
| Q1 26 | — | $500.4M | ||
| Q4 25 | $422.8M | $506.9M | ||
| Q3 25 | $600.5M | $581.7M | ||
| Q2 25 | $627.2M | $587.4M | ||
| Q1 25 | $580.7M | $455.2M | ||
| Q4 24 | $415.1M | $485.7M | ||
| Q3 24 | $517.6M | $531.4M | ||
| Q2 24 | $647.8M | $543.3M |
净利润EPCFELE
| Q1 26 | — | $34.7M | ||
| Q4 25 | $-65.7M | $39.3M | ||
| Q3 25 | $-30.6M | $16.7M | ||
| Q2 25 | $29.1M | $60.1M | ||
| Q1 25 | $29.0M | $31.0M | ||
| Q4 24 | $-2.1M | $33.7M | ||
| Q3 24 | $8.8M | $54.6M | ||
| Q2 24 | $49.0M | $59.1M |
毛利率EPCFELE
| Q1 26 | — | 35.0% | ||
| Q4 25 | 38.1% | 33.8% | ||
| Q3 25 | 37.9% | 35.9% | ||
| Q2 25 | 42.8% | 36.1% | ||
| Q1 25 | 44.1% | 36.0% | ||
| Q4 24 | 41.6% | 33.8% | ||
| Q3 24 | 41.1% | 35.7% | ||
| Q2 24 | 44.3% | 36.8% |
营业利润率EPCFELE
| Q1 26 | — | 9.6% | ||
| Q4 25 | -4.5% | 10.2% | ||
| Q3 25 | -4.2% | 14.6% | ||
| Q2 25 | 8.6% | 15.0% | ||
| Q1 25 | 10.1% | 9.7% | ||
| Q4 24 | 2.2% | 8.9% | ||
| Q3 24 | 3.9% | 13.8% | ||
| Q2 24 | 12.8% | 14.6% |
净利率EPCFELE
| Q1 26 | — | 6.9% | ||
| Q4 25 | -15.5% | 7.7% | ||
| Q3 25 | -5.1% | 2.9% | ||
| Q2 25 | 4.6% | 10.2% | ||
| Q1 25 | 5.0% | 6.8% | ||
| Q4 24 | -0.5% | 6.9% | ||
| Q3 24 | 1.7% | 10.3% | ||
| Q2 24 | 7.6% | 10.9% |
每股收益（稀释后）EPCFELE
| Q1 26 | — | $0.77 | ||
| Q4 25 | $-1.41 | $0.87 | ||
| Q3 25 | $-0.65 | $0.37 | ||
| Q2 25 | $0.62 | $1.31 | ||
| Q1 25 | $0.60 | $0.67 | ||
| Q4 24 | $-0.04 | $0.73 | ||
| Q3 24 | $0.18 | $1.17 | ||
| Q2 24 | $0.98 | $1.26 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | $80.4M |
| 总债务越低越好 | $1.5B | $134.4M |
| 股东权益账面价值 | $1.5B | $1.3B |
| 总资产 | $3.8B | $2.0B |
| 负债/权益比越低杠杆越低 | 1.03× | 0.10× |
8季度趋势，按日历期对齐
现金及短期投资EPCFELE
| Q1 26 | — | $80.4M | ||
| Q4 25 | — | $99.7M | ||
| Q3 25 | — | $102.9M | ||
| Q2 25 | — | $104.6M | ||
| Q1 25 | — | $84.0M | ||
| Q4 24 | — | $220.5M | ||
| Q3 24 | $209.1M | $106.3M | ||
| Q2 24 | — | $58.1M |
总债务EPCFELE
| Q1 26 | — | $134.4M | ||
| Q4 25 | $1.5B | $135.2M | ||
| Q3 25 | $1.4B | $135.2M | ||
| Q2 25 | $1.4B | $14.5M | ||
| Q1 25 | $1.4B | $14.9M | ||
| Q4 24 | $1.4B | $11.6M | ||
| Q3 24 | $1.3B | $11.6M | ||
| Q2 24 | $1.3B | $87.2M |
股东权益EPCFELE
| Q1 26 | — | $1.3B | ||
| Q4 25 | $1.5B | $1.3B | ||
| Q3 25 | $1.6B | $1.3B | ||
| Q2 25 | $1.6B | $1.3B | ||
| Q1 25 | $1.5B | $1.3B | ||
| Q4 24 | $1.5B | $1.3B | ||
| Q3 24 | $1.6B | $1.3B | ||
| Q2 24 | $1.6B | $1.2B |
总资产EPCFELE
| Q1 26 | — | $2.0B | ||
| Q4 25 | $3.8B | $1.9B | ||
| Q3 25 | $3.8B | $2.0B | ||
| Q2 25 | $3.8B | $2.0B | ||
| Q1 25 | $3.8B | $1.9B | ||
| Q4 24 | $3.7B | $1.8B | ||
| Q3 24 | $3.7B | $1.8B | ||
| Q2 24 | $3.7B | $1.8B |
负债/权益比EPCFELE
| Q1 26 | — | 0.10× | ||
| Q4 25 | 1.03× | 0.10× | ||
| Q3 25 | 0.89× | 0.10× | ||
| Q2 25 | 0.88× | 0.01× | ||
| Q1 25 | 0.95× | 0.01× | ||
| Q4 24 | 0.97× | 0.01× | ||
| Q3 24 | 0.81× | 0.01× | ||
| Q2 24 | 0.82× | 0.07× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-125.9M | — |
| 自由现金流经营现金流 - 资本支出 | $-137.5M | — |
| 自由现金流率自由现金流/营收 | -32.5% | — |
| 资本支出强度资本支出/营收 | 2.7% | — |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $36.3M | — |
8季度趋势，按日历期对齐
经营现金流EPCFELE
| Q1 26 | — | — | ||
| Q4 25 | $-125.9M | $104.2M | ||
| Q3 25 | $74.1M | $102.7M | ||
| Q2 25 | $114.8M | $51.5M | ||
| Q1 25 | $45.1M | $-19.5M | ||
| Q4 24 | $-115.6M | $110.3M | ||
| Q3 24 | $-388.3M | $116.1M | ||
| Q2 24 | $101.2M | $36.4M |
自由现金流EPCFELE
| Q1 26 | — | — | ||
| Q4 25 | $-137.5M | $88.7M | ||
| Q3 25 | $46.5M | $91.3M | ||
| Q2 25 | $99.3M | $39.9M | ||
| Q1 25 | $28.0M | $-26.3M | ||
| Q4 24 | $-132.4M | $97.5M | ||
| Q3 24 | $-414.2M | $106.6M | ||
| Q2 24 | $88.6M | $26.1M |
自由现金流率EPCFELE
| Q1 26 | — | — | ||
| Q4 25 | -32.5% | 17.5% | ||
| Q3 25 | 7.7% | 15.7% | ||
| Q2 25 | 15.8% | 6.8% | ||
| Q1 25 | 4.8% | -5.8% | ||
| Q4 24 | -31.9% | 20.1% | ||
| Q3 24 | -80.0% | 20.1% | ||
| Q2 24 | 13.7% | 4.8% |
资本支出强度EPCFELE
| Q1 26 | — | — | ||
| Q4 25 | 2.7% | 3.1% | ||
| Q3 25 | 4.6% | 2.0% | ||
| Q2 25 | 2.5% | 2.0% | ||
| Q1 25 | 2.9% | 1.5% | ||
| Q4 24 | 4.0% | 2.6% | ||
| Q3 24 | 5.0% | 1.8% | ||
| Q2 24 | 1.9% | 1.9% |
现金转化率EPCFELE
| Q1 26 | — | — | ||
| Q4 25 | — | 2.65× | ||
| Q3 25 | — | 6.14× | ||
| Q2 25 | 3.95× | 0.86× | ||
| Q1 25 | 1.56× | -0.63× | ||
| Q4 24 | — | 3.28× | ||
| Q3 24 | -44.13× | 2.13× | ||
| Q2 24 | 2.07× | 0.62× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
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% |
FELE
暂无分部数据
