vs
EDGEWELL PERSONAL CARE Co（EPC）与RPC INC（RES）财务数据对比。点击上方公司名可切换其他公司
RPC INC的季度营收约是EDGEWELL PERSONAL CARE Co的1.0倍（$425.8M vs $422.8M），RPC INC净利率更高（-0.7% vs -15.5%，领先14.8%），RPC INC同比增速更快（27.0% vs -11.6%），RPC INC自由现金流更多（$31.2M vs $-137.5M），过去两年RPC INC的营收复合增速更高（6.2% 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。
RPC集团是总部位于英国的企业，曾是欧洲规模最大的塑料包装供应商之一，总部坐落于北安普敦郡的拉什登。该公司此前在伦敦证券交易所上市，2019年被贝瑞全球集团收购，贝瑞全球集团又于2025年被安海斯包装收购。
EPC vs RES — 直观对比
营收规模更大
RES
是对方的1.0倍
$422.8M
营收增速更快
RES
高出38.6%
-11.6%
净利率更高
RES
高出14.8%
-15.5%
自由现金流更多
RES
多$168.7M
$-137.5M
两年增速更快
RES
近两年复合增速
-16.0%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $425.8M |
| 净利润 | $-65.7M | $-3.1M |
| 毛利率 | 38.1% | 21.0% |
| 营业利润率 | -4.5% | -0.9% |
| 净利率 | -15.5% | -0.7% |
| 营收同比 | -11.6% | 27.0% |
| 净利润同比 | -3028.6% | -124.0% |
| 每股收益（稀释后） | $-1.41 | $-0.02 |
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EPCRES
| Q4 25 | $422.8M | $425.8M | ||
| Q3 25 | $600.5M | $447.1M | ||
| Q2 25 | $627.2M | $420.8M | ||
| Q1 25 | $580.7M | $332.9M | ||
| Q4 24 | $415.1M | $335.4M | ||
| Q3 24 | $517.6M | $337.7M | ||
| Q2 24 | $647.8M | $364.2M | ||
| Q1 24 | $599.4M | $377.8M |
净利润EPCRES
| Q4 25 | $-65.7M | $-3.1M | ||
| Q3 25 | $-30.6M | $13.0M | ||
| Q2 25 | $29.1M | $10.1M | ||
| Q1 25 | $29.0M | $12.0M | ||
| Q4 24 | $-2.1M | $12.8M | ||
| Q3 24 | $8.8M | $18.8M | ||
| Q2 24 | $49.0M | $32.4M | ||
| Q1 24 | $36.0M | $27.5M |
毛利率EPCRES
| Q4 25 | 38.1% | 21.0% | ||
| Q3 25 | 37.9% | 25.1% | ||
| Q2 25 | 42.8% | 24.5% | ||
| Q1 25 | 44.1% | 26.7% | ||
| Q4 24 | 41.6% | 25.4% | ||
| Q3 24 | 41.1% | 26.7% | ||
| Q2 24 | 44.3% | 28.0% | ||
| Q1 24 | 43.1% | 26.8% |
营业利润率EPCRES
| Q4 25 | -4.5% | -0.9% | ||
| Q3 25 | -4.2% | 4.7% | ||
| Q2 25 | 8.6% | 3.7% | ||
| Q1 25 | 10.1% | 3.7% | ||
| Q4 24 | 2.2% | 3.1% | ||
| Q3 24 | 3.9% | 5.7% | ||
| Q2 24 | 12.8% | 9.7% | ||
| Q1 24 | 11.7% | 8.6% |
净利率EPCRES
| Q4 25 | -15.5% | -0.7% | ||
| Q3 25 | -5.1% | 2.9% | ||
| Q2 25 | 4.6% | 2.4% | ||
| Q1 25 | 5.0% | 3.6% | ||
| Q4 24 | -0.5% | 3.8% | ||
| Q3 24 | 1.7% | 5.6% | ||
| Q2 24 | 7.6% | 8.9% | ||
| Q1 24 | 6.0% | 7.3% |
每股收益（稀释后）EPCRES
| Q4 25 | $-1.41 | $-0.02 | ||
| Q3 25 | $-0.65 | $0.06 | ||
| Q2 25 | $0.62 | $0.05 | ||
| Q1 25 | $0.60 | $0.06 | ||
| Q4 24 | $-0.04 | $0.06 | ||
| Q3 24 | $0.18 | $0.09 | ||
| Q2 24 | $0.98 | $0.15 | ||
| Q1 24 | $0.72 | $0.13 |
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 | — | $210.0M |
| 总债务越低越好 | $1.5B | — |
| 股东权益账面价值 | $1.5B | $1.1B |
| 总资产 | $3.8B | $1.5B |
| 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EPCRES
| Q4 25 | — | $210.0M | ||
| Q3 25 | — | $163.5M | ||
| Q2 25 | — | $162.1M | ||
| Q1 25 | — | $326.7M | ||
| Q4 24 | — | $326.0M | ||
| Q3 24 | $209.1M | $276.9M | ||
| Q2 24 | — | $261.5M | ||
| Q1 24 | — | $212.2M |
总债务EPCRES
| 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 | — |
股东权益EPCRES
| Q4 25 | $1.5B | $1.1B | ||
| Q3 25 | $1.6B | $1.1B | ||
| Q2 25 | $1.6B | $1.1B | ||
| Q1 25 | $1.5B | $1.1B | ||
| Q4 24 | $1.5B | $1.1B | ||
| Q3 24 | $1.6B | $1.1B | ||
| Q2 24 | $1.6B | $1.1B | ||
| Q1 24 | $1.6B | $1.0B |
总资产EPCRES
| Q4 25 | $3.8B | $1.5B | ||
| Q3 25 | $3.8B | $1.5B | ||
| Q2 25 | $3.8B | $1.5B | ||
| Q1 25 | $3.8B | $1.3B | ||
| Q4 24 | $3.7B | $1.4B | ||
| Q3 24 | $3.7B | $1.3B | ||
| Q2 24 | $3.7B | $1.3B | ||
| Q1 24 | $3.8B | $1.3B |
负债/权益比EPCRES
| 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× | — |
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 | $61.9M |
| 自由现金流经营现金流 - 资本支出 | $-137.5M | $31.2M |
| 自由现金流率自由现金流/营收 | -32.5% | 7.3% |
| 资本支出强度资本支出/营收 | 2.7% | 7.2% |
| 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 | $52.9M |
8季度趋势，按日历期对齐
经营现金流EPCRES
| Q4 25 | $-125.9M | $61.9M | ||
| Q3 25 | $74.1M | $46.5M | ||
| Q2 25 | $114.8M | $53.1M | ||
| Q1 25 | $45.1M | $39.9M | ||
| Q4 24 | $-115.6M | $94.2M | ||
| Q3 24 | $-388.3M | $70.7M | ||
| Q2 24 | $101.2M | $127.9M | ||
| Q1 24 | $129.0M | $56.6M |
自由现金流EPCRES
| Q4 25 | $-137.5M | $31.2M | ||
| Q3 25 | $46.5M | $4.1M | ||
| Q2 25 | $99.3M | $10.0M | ||
| Q1 25 | $28.0M | $7.6M | ||
| Q4 24 | $-132.4M | $53.7M | ||
| Q3 24 | $-414.2M | $19.1M | ||
| Q2 24 | $88.6M | $52.9M | ||
| Q1 24 | $117.5M | $3.8M |
自由现金流率EPCRES
| Q4 25 | -32.5% | 7.3% | ||
| Q3 25 | 7.7% | 0.9% | ||
| Q2 25 | 15.8% | 2.4% | ||
| Q1 25 | 4.8% | 2.3% | ||
| Q4 24 | -31.9% | 16.0% | ||
| Q3 24 | -80.0% | 5.6% | ||
| Q2 24 | 13.7% | 14.5% | ||
| Q1 24 | 19.6% | 1.0% |
资本支出强度EPCRES
| Q4 25 | 2.7% | 7.2% | ||
| Q3 25 | 4.6% | 9.5% | ||
| Q2 25 | 2.5% | 10.2% | ||
| Q1 25 | 2.9% | 9.7% | ||
| Q4 24 | 4.0% | 12.1% | ||
| Q3 24 | 5.0% | 15.3% | ||
| Q2 24 | 1.9% | 20.6% | ||
| Q1 24 | 1.9% | 14.0% |
现金转化率EPCRES
| Q4 25 | — | — | ||
| Q3 25 | — | 3.59× | ||
| Q2 25 | 3.95× | 5.23× | ||
| Q1 25 | 1.56× | 3.31× | ||
| Q4 24 | — | 7.38× | ||
| Q3 24 | -44.13× | 3.76× | ||
| Q2 24 | 2.07× | 3.95× | ||
| Q1 24 | 3.58× | 2.06× |
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% |
RES
| Technical Service | $405.2M | 95% |
| Other | $8.8M | 2% |
| Nitrogen | $6.6M | 2% |
