vs
EDGEWELL PERSONAL CARE Co（EPC）与Revolve Group, Inc.（RVLV）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Revolve Group, Inc.的1.3倍（$422.8M vs $324.4M），Revolve Group, Inc.净利率更高（5.7% vs -15.5%，领先21.3%），Revolve Group, Inc.同比增速更快（10.4% vs -11.6%），Revolve Group, Inc.自由现金流更多（$-13.3M vs $-137.5M），过去两年Revolve Group, Inc.的营收复合增速更高（9.5% 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。
Revolve Theatre Company是总部位于英国泰晤士河畔亨利的剧团，专注于创作演出政治题材和莎士比亚系列戏剧作品，由奥利弗·登奇、乔·莫里斯与汤姆·史密斯共同创立运营。
EPC vs RVLV — 直观对比
营收规模更大
EPC
是对方的1.3倍
$324.4M
营收增速更快
RVLV
高出22.1%
-11.6%
净利率更高
RVLV
高出21.3%
-15.5%
自由现金流更多
RVLV
多$124.2M
$-137.5M
两年增速更快
RVLV
近两年复合增速
-16.0%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $324.4M |
| 净利润 | $-65.7M | $18.6M |
| 毛利率 | 38.1% | 53.3% |
| 营业利润率 | -4.5% | 6.3% |
| 净利率 | -15.5% | 5.7% |
| 营收同比 | -11.6% | 10.4% |
| 净利润同比 | -3028.6% | 50.4% |
| 每股收益（稀释后） | $-1.41 | $0.27 |
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EPCRVLV
| Q4 25 | $422.8M | $324.4M | ||
| Q3 25 | $600.5M | $295.6M | ||
| Q2 25 | $627.2M | $309.0M | ||
| Q1 25 | $580.7M | $296.7M | ||
| Q4 24 | $415.1M | $293.7M | ||
| Q3 24 | $517.6M | $283.1M | ||
| Q2 24 | $647.8M | $282.5M | ||
| Q1 24 | $599.4M | $270.6M |
净利润EPCRVLV
| Q4 25 | $-65.7M | $18.6M | ||
| Q3 25 | $-30.6M | $21.2M | ||
| Q2 25 | $29.1M | $10.2M | ||
| Q1 25 | $29.0M | $11.8M | ||
| Q4 24 | $-2.1M | $12.3M | ||
| Q3 24 | $8.8M | $11.0M | ||
| Q2 24 | $49.0M | $15.4M | ||
| Q1 24 | $36.0M | $10.9M |
毛利率EPCRVLV
| Q4 25 | 38.1% | 53.3% | ||
| Q3 25 | 37.9% | 54.6% | ||
| Q2 25 | 42.8% | 54.1% | ||
| Q1 25 | 44.1% | 52.0% | ||
| Q4 24 | 41.6% | 52.5% | ||
| Q3 24 | 41.1% | 51.2% | ||
| Q2 24 | 44.3% | 54.0% | ||
| Q1 24 | 43.1% | 52.3% |
营业利润率EPCRVLV
| Q4 25 | -4.5% | 6.3% | ||
| Q3 25 | -4.2% | 7.1% | ||
| Q2 25 | 8.6% | 5.8% | ||
| Q1 25 | 10.1% | 5.0% | ||
| Q4 24 | 2.2% | 3.9% | ||
| Q3 24 | 3.9% | 5.0% | ||
| Q2 24 | 12.8% | 5.8% | ||
| Q1 24 | 11.7% | 3.4% |
净利率EPCRVLV
| Q4 25 | -15.5% | 5.7% | ||
| Q3 25 | -5.1% | 7.2% | ||
| Q2 25 | 4.6% | 3.3% | ||
| Q1 25 | 5.0% | 4.0% | ||
| Q4 24 | -0.5% | 4.2% | ||
| Q3 24 | 1.7% | 3.9% | ||
| Q2 24 | 7.6% | 5.4% | ||
| Q1 24 | 6.0% | 4.0% |
每股收益（稀释后）EPCRVLV
| Q4 25 | $-1.41 | $0.27 | ||
| Q3 25 | $-0.65 | $0.29 | ||
| Q2 25 | $0.62 | $0.14 | ||
| Q1 25 | $0.60 | $0.16 | ||
| Q4 24 | $-0.04 | $0.18 | ||
| Q3 24 | $0.18 | $0.15 | ||
| Q2 24 | $0.98 | $0.21 | ||
| Q1 24 | $0.72 | $0.15 |
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 | — | $292.3M |
| 总债务越低越好 | $1.5B | — |
| 股东权益账面价值 | $1.5B | $512.5M |
| 总资产 | $3.8B | $765.0M |
| 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EPCRVLV
| Q4 25 | — | $292.3M | ||
| Q3 25 | — | $315.4M | ||
| Q2 25 | — | $310.7M | ||
| Q1 25 | — | $300.8M | ||
| Q4 24 | — | $256.6M | ||
| Q3 24 | $209.1M | $252.8M | ||
| Q2 24 | — | $244.7M | ||
| Q1 24 | — | $273.4M |
总债务EPCRVLV
| 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EPCRVLV
| Q4 25 | $1.5B | $512.5M | ||
| Q3 25 | $1.6B | $490.2M | ||
| Q2 25 | $1.6B | $468.6M | ||
| Q1 25 | $1.5B | $453.4M | ||
| Q4 24 | $1.5B | $437.8M | ||
| Q3 24 | $1.6B | $420.8M | ||
| Q2 24 | $1.6B | $405.8M | ||
| Q1 24 | $1.6B | $389.9M |
总资产EPCRVLV
| Q4 25 | $3.8B | $765.0M | ||
| Q3 25 | $3.8B | $751.3M | ||
| Q2 25 | $3.8B | $722.9M | ||
| Q1 25 | $3.8B | $713.9M | ||
| Q4 24 | $3.7B | $665.5M | ||
| Q3 24 | $3.7B | $670.9M | ||
| Q2 24 | $3.7B | $657.8M | ||
| Q1 24 | $3.8B | $650.0M |
负债/权益比EPCRVLV
| 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 | $-10.2M |
| 自由现金流经营现金流 - 资本支出 | $-137.5M | $-13.3M |
| 自由现金流率自由现金流/营收 | -32.5% | -4.1% |
| 资本支出强度资本支出/营收 | 2.7% | 1.0% |
| 现金转化率经营现金流/净利润 | — | -0.55× |
| 过去12个月自由现金流最近4个季度 | $36.3M | $48.0M |
8季度趋势，按日历期对齐
经营现金流EPCRVLV
| Q4 25 | $-125.9M | $-10.2M | ||
| Q3 25 | $74.1M | $11.8M | ||
| Q2 25 | $114.8M | $12.6M | ||
| Q1 25 | $45.1M | $45.1M | ||
| Q4 24 | $-115.6M | $3.9M | ||
| Q3 24 | $-388.3M | $9.1M | ||
| Q2 24 | $101.2M | $-24.7M | ||
| Q1 24 | $129.0M | $38.4M |
自由现金流EPCRVLV
| Q4 25 | $-137.5M | $-13.3M | ||
| Q3 25 | $46.5M | $7.5M | ||
| Q2 25 | $99.3M | $10.4M | ||
| Q1 25 | $28.0M | $43.4M | ||
| Q4 24 | $-132.4M | $2.1M | ||
| Q3 24 | $-414.2M | $8.0M | ||
| Q2 24 | $88.6M | $-25.7M | ||
| Q1 24 | $117.5M | $36.7M |
自由现金流率EPCRVLV
| Q4 25 | -32.5% | -4.1% | ||
| Q3 25 | 7.7% | 2.5% | ||
| Q2 25 | 15.8% | 3.4% | ||
| Q1 25 | 4.8% | 14.6% | ||
| Q4 24 | -31.9% | 0.7% | ||
| Q3 24 | -80.0% | 2.8% | ||
| Q2 24 | 13.7% | -9.1% | ||
| Q1 24 | 19.6% | 13.5% |
资本支出强度EPCRVLV
| Q4 25 | 2.7% | 1.0% | ||
| Q3 25 | 4.6% | 1.5% | ||
| Q2 25 | 2.5% | 0.7% | ||
| Q1 25 | 2.9% | 0.6% | ||
| Q4 24 | 4.0% | 0.6% | ||
| Q3 24 | 5.0% | 0.4% | ||
| Q2 24 | 1.9% | 0.4% | ||
| Q1 24 | 1.9% | 0.6% |
现金转化率EPCRVLV
| Q4 25 | — | -0.55× | ||
| Q3 25 | — | 0.56× | ||
| Q2 25 | 3.95× | 1.24× | ||
| Q1 25 | 1.56× | 3.82× | ||
| Q4 24 | — | 0.32× | ||
| Q3 24 | -44.13× | 0.83× | ||
| Q2 24 | 2.07× | -1.60× | ||
| Q1 24 | 3.58× | 3.53× |
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% |
RVLV
| Fashion Apparel | $155.1M | 48% |
| Dresses | $76.4M | 24% |
| Handbags Shoes And Accessories | $67.6M | 21% |
| Beauty | $20.3M | 6% |
| Manufactured Product Other | $5.0M | 2% |
| Breakage On Store Credit And Gift Cards | $900.0K | 0% |
