vs
EDGEWELL PERSONAL CARE Co（EPC）与铱星通信（IRDM）财务数据对比。点击上方公司名可切换其他公司
EDGEWELL PERSONAL CARE Co的季度营收约是铱星通信的1.9倍（$422.8M vs $219.1M），铱星通信净利率更高（9.9% vs -15.5%，领先25.4%），铱星通信同比增速更快（1.9% vs -11.6%），过去两年铱星通信的营收复合增速更高（4.4% 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。
铱星通信是一家总部位于美国弗吉尼亚州麦克莱恩的上市企业，运营着由80颗卫星组成的铱星星座，其中66颗为工作星，14颗为在轨备用星。其卫星网络支持手持卫星电话、卫星通信终端及集成收发设备实现全球范围的语音和数据传输，还可提供双向卫星消息服务，满足全球各场景的通信需求。
EPC vs IRDM — 直观对比
营收规模更大
EPC
是对方的1.9倍
$219.1M
营收增速更快
IRDM
高出13.6%
-11.6%
净利率更高
IRDM
高出25.4%
-15.5%
两年增速更快
IRDM
近两年复合增速
-16.0%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $219.1M |
| 净利润 | $-65.7M | $21.6M |
| 毛利率 | 38.1% | — |
| 营业利润率 | -4.5% | 23.2% |
| 净利率 | -15.5% | 9.9% |
| 营收同比 | -11.6% | 1.9% |
| 净利润同比 | -3028.6% | — |
| 每股收益（稀释后） | $-1.41 | — |
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EPCIRDM
| Q1 26 | — | $219.1M | ||
| Q4 25 | $422.8M | $212.9M | ||
| Q3 25 | $600.5M | $226.9M | ||
| Q2 25 | $627.2M | $216.9M | ||
| Q1 25 | $580.7M | $214.9M | ||
| Q4 24 | $415.1M | $213.0M | ||
| Q3 24 | $517.6M | $212.8M | ||
| Q2 24 | $647.8M | $201.1M |
净利润EPCIRDM
| Q1 26 | — | $21.6M | ||
| Q4 25 | $-65.7M | $24.9M | ||
| Q3 25 | $-30.6M | $37.1M | ||
| Q2 25 | $29.1M | $22.0M | ||
| Q1 25 | $29.0M | $30.4M | ||
| Q4 24 | $-2.1M | $36.3M | ||
| Q3 24 | $8.8M | $24.4M | ||
| Q2 24 | $49.0M | $32.3M |
毛利率EPCIRDM
| Q1 26 | — | — | ||
| 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% | — |
营业利润率EPCIRDM
| Q1 26 | — | 23.2% | ||
| Q4 25 | -4.5% | 25.9% | ||
| Q3 25 | -4.2% | 30.9% | ||
| Q2 25 | 8.6% | 23.2% | ||
| Q1 25 | 10.1% | 28.1% | ||
| Q4 24 | 2.2% | 24.5% | ||
| Q3 24 | 3.9% | 25.8% | ||
| Q2 24 | 12.8% | 21.7% |
净利率EPCIRDM
| Q1 26 | — | 9.9% | ||
| Q4 25 | -15.5% | 11.7% | ||
| Q3 25 | -5.1% | 16.4% | ||
| Q2 25 | 4.6% | 10.1% | ||
| Q1 25 | 5.0% | 14.2% | ||
| Q4 24 | -0.5% | 17.1% | ||
| Q3 24 | 1.7% | 11.5% | ||
| Q2 24 | 7.6% | 16.1% |
每股收益（稀释后）EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | $-1.41 | $0.24 | ||
| Q3 25 | $-0.65 | $0.35 | ||
| Q2 25 | $0.62 | $0.20 | ||
| Q1 25 | $0.60 | $0.27 | ||
| Q4 24 | $-0.04 | $0.30 | ||
| Q3 24 | $0.18 | $0.21 | ||
| Q2 24 | $0.98 | $0.27 |
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 | — | — |
| 总债务越低越好 | $1.5B | — |
| 股东权益账面价值 | $1.5B | — |
| 总资产 | $3.8B | — |
| 负债/权益比越低杠杆越低 | 1.03× | — |
8季度趋势，按日历期对齐
现金及短期投资EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | — | $96.5M | ||
| Q3 25 | — | $88.5M | ||
| Q2 25 | — | $79.3M | ||
| Q1 25 | — | $50.9M | ||
| Q4 24 | — | $93.5M | ||
| Q3 24 | $209.1M | $159.6M | ||
| Q2 24 | — | $63.5M |
总债务EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | $1.5B | $1.8B | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | $1.8B | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — |
股东权益EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | $1.5B | $462.6M | ||
| Q3 25 | $1.6B | $450.5M | ||
| Q2 25 | $1.6B | $473.6M | ||
| Q1 25 | $1.5B | $518.4M | ||
| Q4 24 | $1.5B | $576.6M | ||
| Q3 24 | $1.6B | $663.8M | ||
| Q2 24 | $1.6B | $786.7M |
总资产EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | $3.8B | $2.5B | ||
| Q3 25 | $3.8B | $2.6B | ||
| Q2 25 | $3.8B | $2.6B | ||
| Q1 25 | $3.8B | $2.6B | ||
| Q4 24 | $3.7B | $2.7B | ||
| Q3 24 | $3.7B | $2.8B | ||
| Q2 24 | $3.7B | $2.7B |
负债/权益比EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | 1.03× | 3.80× | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | 3.05× | ||
| Q3 24 | 0.81× | — | ||
| Q2 24 | 0.82× | — |
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% | 13.7% |
| 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EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | $-125.9M | $108.6M | ||
| Q3 25 | $74.1M | $100.8M | ||
| Q2 25 | $114.8M | $129.6M | ||
| Q1 25 | $45.1M | $61.1M | ||
| Q4 24 | $-115.6M | $104.8M | ||
| Q3 24 | $-388.3M | $118.6M | ||
| Q2 24 | $101.2M | $81.1M |
自由现金流EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | $-137.5M | $75.1M | ||
| Q3 25 | $46.5M | $79.2M | ||
| Q2 25 | $99.3M | $108.9M | ||
| Q1 25 | $28.0M | $36.5M | ||
| Q4 24 | $-132.4M | $80.5M | ||
| Q3 24 | $-414.2M | $100.0M | ||
| Q2 24 | $88.6M | $68.7M |
自由现金流率EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | -32.5% | 35.3% | ||
| Q3 25 | 7.7% | 34.9% | ||
| Q2 25 | 15.8% | 50.2% | ||
| Q1 25 | 4.8% | 17.0% | ||
| Q4 24 | -31.9% | 37.8% | ||
| Q3 24 | -80.0% | 47.0% | ||
| Q2 24 | 13.7% | 34.2% |
资本支出强度EPCIRDM
| Q1 26 | — | 13.7% | ||
| Q4 25 | 2.7% | 15.7% | ||
| Q3 25 | 4.6% | 9.5% | ||
| Q2 25 | 2.5% | 9.5% | ||
| Q1 25 | 2.9% | 11.4% | ||
| Q4 24 | 4.0% | 11.4% | ||
| Q3 24 | 5.0% | 8.7% | ||
| Q2 24 | 1.9% | 6.2% |
现金转化率EPCIRDM
| Q1 26 | — | — | ||
| Q4 25 | — | 4.37× | ||
| Q3 25 | — | 2.71× | ||
| Q2 25 | 3.95× | 5.90× | ||
| Q1 25 | 1.56× | 2.01× | ||
| Q4 24 | — | 2.88× | ||
| Q3 24 | -44.13× | 4.85× | ||
| Q2 24 | 2.07× | 2.51× |
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% |
IRDM
| Voice and data | $57.4M | 26% |
| IoT data (2) | $46.0M | 21% |
| Government | $39.5M | 18% |
| Government service revenue (5) | $27.6M | 13% |
| Subscriber equipment | $20.2M | 9% |
| Hosted payload and other data service (4) | $14.8M | 7% |
| Broadband (3) | $12.2M | 6% |
| Commercial | $1.3M | 1% |
