vs
EDGEWELL PERSONAL CARE Co（EPC）与SouthState Bank Corp（SSB）财务数据对比。点击上方公司名可切换其他公司
SouthState Bank Corp的季度营收约是EDGEWELL PERSONAL CARE Co的1.6倍（$661.7M vs $422.8M），SouthState Bank Corp净利率更高（34.1% vs -15.5%，领先49.7%），过去两年SouthState Bank Corp的营收复合增速更高（37.4% 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。
SouthState Bank总部位于美国佛罗里达州温特黑文，是银行控股公司SouthState Corporation旗下的银行子公司。截至2025年5月26日，该行已在南卡罗来纳、北卡罗来纳、佐治亚、佛罗里达、阿拉巴马、弗吉尼亚、科罗拉多、得克萨斯八州设有371家营业网点，为当地客户提供各类银行金融服务。
EPC vs SSB — 直观对比
营收规模更大
SSB
是对方的1.6倍
$422.8M
净利率更高
SSB
高出49.7%
-15.5%
两年增速更快
SSB
近两年复合增速
-16.0%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $661.7M |
| 净利润 | $-65.7M | $225.8M |
| 毛利率 | 38.1% | — |
| 营业利润率 | -4.5% | 15.1% |
| 净利率 | -15.5% | 34.1% |
| 营收同比 | -11.6% | — |
| 净利润同比 | -3028.6% | 153.5% |
| 每股收益（稀释后） | $-1.41 | $2.28 |
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EPCSSB
| Q1 26 | — | $661.7M | ||
| Q4 25 | $422.8M | $581.1M | ||
| Q3 25 | $600.5M | $599.7M | ||
| Q2 25 | $627.2M | $577.9M | ||
| Q1 25 | $580.7M | $544.5M | ||
| Q4 24 | $415.1M | $369.8M | ||
| Q3 24 | $517.6M | $351.5M | ||
| Q2 24 | $647.8M | $350.3M |
净利润EPCSSB
| Q1 26 | — | $225.8M | ||
| Q4 25 | $-65.7M | $247.7M | ||
| Q3 25 | $-30.6M | $246.6M | ||
| Q2 25 | $29.1M | $215.2M | ||
| Q1 25 | $29.0M | $89.1M | ||
| Q4 24 | $-2.1M | $144.2M | ||
| Q3 24 | $8.8M | $143.2M | ||
| Q2 24 | $49.0M | $132.4M |
毛利率EPCSSB
| 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EPCSSB
| Q1 26 | — | 15.1% | ||
| Q4 25 | -4.5% | 54.3% | ||
| Q3 25 | -4.2% | 53.6% | ||
| Q2 25 | 8.6% | 48.8% | ||
| Q1 25 | 10.1% | 22.3% | ||
| Q4 24 | 2.2% | 50.7% | ||
| Q3 24 | 3.9% | 53.1% | ||
| Q2 24 | 12.8% | 49.3% |
净利率EPCSSB
| Q1 26 | — | 34.1% | ||
| Q4 25 | -15.5% | 42.6% | ||
| Q3 25 | -5.1% | 41.1% | ||
| Q2 25 | 4.6% | 37.2% | ||
| Q1 25 | 5.0% | 16.4% | ||
| Q4 24 | -0.5% | 39.0% | ||
| Q3 24 | 1.7% | 40.7% | ||
| Q2 24 | 7.6% | 37.8% |
每股收益（稀释后）EPCSSB
| Q1 26 | — | $2.28 | ||
| Q4 25 | $-1.41 | $2.47 | ||
| Q3 25 | $-0.65 | $2.42 | ||
| Q2 25 | $0.62 | $2.11 | ||
| Q1 25 | $0.60 | $0.87 | ||
| Q4 24 | $-0.04 | $1.88 | ||
| Q3 24 | $0.18 | $1.86 | ||
| Q2 24 | $0.98 | $1.73 |
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 | — | $2.9B |
| 总债务越低越好 | $1.5B | — |
| 股东权益账面价值 | $1.5B | $9.0B |
| 总资产 | $3.8B | $68.0B |
| 负债/权益比越低杠杆越低 | 1.03× | — |
8季度趋势，按日历期对齐
现金及短期投资EPCSSB
| Q1 26 | — | $2.9B | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $209.1M | — | ||
| Q2 24 | — | — |
总债务EPCSSB
| 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 24 | $1.3B | — |
股东权益EPCSSB
| Q1 26 | — | $9.0B | ||
| Q4 25 | $1.5B | $9.1B | ||
| Q3 25 | $1.6B | $9.0B | ||
| Q2 25 | $1.6B | $8.8B | ||
| Q1 25 | $1.5B | $8.6B | ||
| Q4 24 | $1.5B | $5.9B | ||
| Q3 24 | $1.6B | $5.9B | ||
| Q2 24 | $1.6B | $5.7B |
总资产EPCSSB
| Q1 26 | — | $68.0B | ||
| Q4 25 | $3.8B | $67.2B | ||
| Q3 25 | $3.8B | $66.0B | ||
| Q2 25 | $3.8B | $65.9B | ||
| Q1 25 | $3.8B | $65.1B | ||
| Q4 24 | $3.7B | $46.4B | ||
| Q3 24 | $3.7B | $46.1B | ||
| Q2 24 | $3.7B | $45.5B |
负债/权益比EPCSSB
| 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× | — | ||
| 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% | — |
| 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EPCSSB
| Q1 26 | — | — | ||
| Q4 25 | $-125.9M | $232.1M | ||
| Q3 25 | $74.1M | $122.4M | ||
| Q2 25 | $114.8M | $72.6M | ||
| Q1 25 | $45.1M | $-126.3M | ||
| Q4 24 | $-115.6M | $354.3M | ||
| Q3 24 | $-388.3M | $-246.8M | ||
| Q2 24 | $101.2M | $126.8M |
自由现金流EPCSSB
| Q1 26 | — | — | ||
| Q4 25 | $-137.5M | $215.5M | ||
| Q3 25 | $46.5M | $101.7M | ||
| Q2 25 | $99.3M | $52.5M | ||
| Q1 25 | $28.0M | $-139.1M | ||
| Q4 24 | $-132.4M | $340.9M | ||
| Q3 24 | $-414.2M | $-254.2M | ||
| Q2 24 | $88.6M | $117.3M |
自由现金流率EPCSSB
| Q1 26 | — | — | ||
| Q4 25 | -32.5% | 37.1% | ||
| Q3 25 | 7.7% | 17.0% | ||
| Q2 25 | 15.8% | 9.1% | ||
| Q1 25 | 4.8% | -25.5% | ||
| Q4 24 | -31.9% | 92.2% | ||
| Q3 24 | -80.0% | -72.3% | ||
| Q2 24 | 13.7% | 33.5% |
资本支出强度EPCSSB
| Q1 26 | — | — | ||
| Q4 25 | 2.7% | 2.9% | ||
| Q3 25 | 4.6% | 3.5% | ||
| Q2 25 | 2.5% | 3.5% | ||
| Q1 25 | 2.9% | 2.4% | ||
| Q4 24 | 4.0% | 3.6% | ||
| Q3 24 | 5.0% | 2.1% | ||
| Q2 24 | 1.9% | 2.7% |
现金转化率EPCSSB
| Q1 26 | — | — | ||
| Q4 25 | — | 0.94× | ||
| Q3 25 | — | 0.50× | ||
| Q2 25 | 3.95× | 0.34× | ||
| Q1 25 | 1.56× | -1.42× | ||
| Q4 24 | — | 2.46× | ||
| Q3 24 | -44.13× | -1.72× | ||
| Q2 24 | 2.07× | 0.96× |
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% |
SSB
| Net Interest Income | $561.6M | 85% |
| Noninterest Income | $100.1M | 15% |
