vs
EDGEWELL PERSONAL CARE Co（EPC）与MACOM Technology Solutions Holdings, Inc.（MTSI）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MACOM Technology Solutions Holdings, Inc.的1.5倍（$422.8M vs $289.0M），MACOM Technology Solutions Holdings, Inc.净利率更高（16.0% vs -15.5%，领先31.6%），MACOM Technology Solutions Holdings, Inc.同比增速更快（22.5% vs -11.6%），过去两年MACOM Technology Solutions Holdings, Inc.的营收复合增速更高（23.2% 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。
MACOM是美国知名的射频、微波及毫米波半导体器件与组件研发生产商，总部位于马萨诸塞州洛厄尔，2005年曾是当地规模最大的私营雇主。公司已通过ISO9001国际质量体系认证及ISO14001环境管理体系认证，在北美、欧洲、亚洲及澳大利亚均设有设计中心与销售办事处。
EPC vs MTSI — 直观对比
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $289.0M |
| 净利润 | $-65.7M | $46.3M |
| 毛利率 | 38.1% | 56.9% |
| 营业利润率 | -4.5% | 17.6% |
| 净利率 | -15.5% | 16.0% |
| 营收同比 | -11.6% | 22.5% |
| 净利润同比 | -3028.6% | 46.3% |
| 每股收益（稀释后） | $-1.41 | $0.60 |
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
| Q2 26 | — | $289.0M | ||
| Q1 26 | — | $271.6M | ||
| Q4 25 | $422.8M | $261.2M | ||
| Q3 25 | $600.5M | $252.1M | ||
| Q2 25 | $627.2M | $235.9M | ||
| Q1 25 | $580.7M | $218.1M | ||
| Q4 24 | $415.1M | — | ||
| Q3 24 | $517.6M | $200.7M |
| Q2 26 | — | $46.3M | ||
| Q1 26 | — | $48.8M | ||
| Q4 25 | $-65.7M | $45.1M | ||
| Q3 25 | $-30.6M | $36.5M | ||
| Q2 25 | $29.1M | $31.7M | ||
| Q1 25 | $29.0M | $-167.5M | ||
| Q4 24 | $-2.1M | — | ||
| Q3 24 | $8.8M | $29.4M |
| Q2 26 | — | 56.9% | ||
| Q1 26 | — | 55.9% | ||
| Q4 25 | 38.1% | 54.5% | ||
| Q3 25 | 37.9% | 55.3% | ||
| Q2 25 | 42.8% | 55.2% | ||
| Q1 25 | 44.1% | 53.7% | ||
| Q4 24 | 41.6% | — | ||
| Q3 24 | 41.1% | 54.7% |
| Q2 26 | — | 17.6% | ||
| Q1 26 | — | 15.9% | ||
| Q4 25 | -4.5% | 15.2% | ||
| Q3 25 | -4.2% | 14.9% | ||
| Q2 25 | 8.6% | 14.8% | ||
| Q1 25 | 10.1% | 8.0% | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 3.9% | 13.7% |
| Q2 26 | — | 16.0% | ||
| Q1 26 | — | 18.0% | ||
| Q4 25 | -15.5% | 17.3% | ||
| Q3 25 | -5.1% | 14.5% | ||
| Q2 25 | 4.6% | 13.4% | ||
| Q1 25 | 5.0% | -76.8% | ||
| Q4 24 | -0.5% | — | ||
| Q3 24 | 1.7% | 14.7% |
| Q2 26 | — | $0.60 | ||
| Q1 26 | — | $0.64 | ||
| Q4 25 | $-1.41 | $0.67 | ||
| Q3 25 | $-0.65 | $0.48 | ||
| Q2 25 | $0.62 | $0.42 | ||
| Q1 25 | $0.60 | $-2.30 | ||
| Q4 24 | $-0.04 | — | ||
| Q3 24 | $0.18 | $0.40 |
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 | — | $664.9M |
| 总债务越低越好 | $1.5B | $0 |
| 股东权益账面价值 | $1.5B | — |
| 总资产 | $3.8B | $2.0B |
| 负债/权益比越低杠杆越低 | 1.03× | — |
8季度趋势，按日历期对齐
| Q2 26 | — | $664.9M | ||
| Q1 26 | — | $768.5M | ||
| Q4 25 | — | $786.0M | ||
| Q3 25 | — | $735.2M | ||
| Q2 25 | — | $681.5M | ||
| Q1 25 | — | $656.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | $209.1M | $581.9M |
| Q2 26 | — | $0 | ||
| Q1 26 | — | — | ||
| 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 26 | — | — | ||
| Q1 26 | — | $1.4B | ||
| Q4 25 | $1.5B | $1.3B | ||
| Q3 25 | $1.6B | $1.3B | ||
| Q2 25 | $1.6B | $1.2B | ||
| Q1 25 | $1.5B | $1.2B | ||
| Q4 24 | $1.5B | — | ||
| Q3 24 | $1.6B | $1.1B |
| Q2 26 | — | $2.0B | ||
| Q1 26 | — | $2.1B | ||
| Q4 25 | $3.8B | $2.1B | ||
| Q3 25 | $3.8B | $2.0B | ||
| Q2 25 | $3.8B | $1.9B | ||
| Q1 25 | $3.8B | $1.8B | ||
| Q4 24 | $3.7B | — | ||
| Q3 24 | $3.7B | $1.8B |
| Q2 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | — | ||
| Q3 24 | 0.81× | — |
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 | $121.6M |
| 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 | — | 2.62× |
| 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
| Q2 26 | — | $121.6M | ||
| Q1 26 | — | $42.9M | ||
| Q4 25 | $-125.9M | $69.6M | ||
| Q3 25 | $74.1M | $60.4M | ||
| Q2 25 | $114.8M | $38.7M | ||
| Q1 25 | $45.1M | $66.7M | ||
| Q4 24 | $-115.6M | — | ||
| Q3 24 | $-388.3M | $62.3M |
| Q2 26 | — | — | ||
| Q1 26 | — | $30.0M | ||
| Q4 25 | $-137.5M | $49.4M | ||
| Q3 25 | $46.5M | $51.6M | ||
| Q2 25 | $99.3M | $30.5M | ||
| Q1 25 | $28.0M | $61.3M | ||
| Q4 24 | $-132.4M | — | ||
| Q3 24 | $-414.2M | $57.1M |
| Q2 26 | — | — | ||
| Q1 26 | — | 11.0% | ||
| Q4 25 | -32.5% | 18.9% | ||
| Q3 25 | 7.7% | 20.5% | ||
| Q2 25 | 15.8% | 12.9% | ||
| Q1 25 | 4.8% | 28.1% | ||
| Q4 24 | -31.9% | — | ||
| Q3 24 | -80.0% | 28.5% |
| Q2 26 | — | — | ||
| Q1 26 | — | 4.8% | ||
| Q4 25 | 2.7% | 7.7% | ||
| Q3 25 | 4.6% | 3.5% | ||
| Q2 25 | 2.5% | 3.5% | ||
| Q1 25 | 2.9% | 2.4% | ||
| Q4 24 | 4.0% | — | ||
| Q3 24 | 5.0% | 2.6% |
| Q2 26 | — | 2.62× | ||
| Q1 26 | — | 0.88× | ||
| Q4 25 | — | 1.54× | ||
| Q3 25 | — | 1.65× | ||
| Q2 25 | 3.95× | 1.22× | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 2.12× |
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% |
MTSI
暂无分部数据
