vs
EDGEWELL PERSONAL CARE Co（EPC）与Bristow Group Inc.（VTOL）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Bristow Group Inc.的1.1倍（$422.8M vs $377.3M），Bristow Group Inc.净利率更高（4.9% vs -15.5%，领先20.4%），Bristow Group Inc.同比增速更快（6.7% vs -11.6%），Bristow Group Inc.自由现金流更多（$47.8M vs $-137.5M），过去两年Bristow Group Inc.的营收复合增速更高（5.8% 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。
布里斯托集团旗下的布里斯托直升机有限公司是英国民用直升机运营企业，最初扎根于苏格兰阿伯丁机场，目前集团总部设在美国得克萨斯州休斯顿。2020年，布里斯托集团与美国大型商用直升机运营企业Era直升机完成合并，合并后企业沿用布里斯托品牌名称运营。
EPC vs VTOL — 直观对比
营收规模更大
EPC
是对方的1.1倍
$377.3M
营收增速更快
VTOL
高出18.3%
-11.6%
净利率更高
VTOL
高出20.4%
-15.5%
自由现金流更多
VTOL
多$185.3M
$-137.5M
两年增速更快
VTOL
近两年复合增速
-16.0%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $377.3M |
| 净利润 | $-65.7M | $18.4M |
| 毛利率 | 38.1% | — |
| 营业利润率 | -4.5% | 8.5% |
| 净利率 | -15.5% | 4.9% |
| 营收同比 | -11.6% | 6.7% |
| 净利润同比 | -3028.6% | -42.1% |
| 每股收益（稀释后） | $-1.41 | $0.61 |
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EPCVTOL
| Q4 25 | $422.8M | $377.3M | ||
| Q3 25 | $600.5M | $386.3M | ||
| Q2 25 | $627.2M | $376.4M | ||
| Q1 25 | $580.7M | $350.5M | ||
| Q4 24 | $415.1M | $353.5M | ||
| Q3 24 | $517.6M | $365.1M | ||
| Q2 24 | $647.8M | $359.7M | ||
| Q1 24 | $599.4M | $337.1M |
净利润EPCVTOL
| Q4 25 | $-65.7M | $18.4M | ||
| Q3 25 | $-30.6M | $51.5M | ||
| Q2 25 | $29.1M | $31.7M | ||
| Q1 25 | $29.0M | $27.4M | ||
| Q4 24 | $-2.1M | $31.8M | ||
| Q3 24 | $8.8M | $28.2M | ||
| Q2 24 | $49.0M | $28.2M | ||
| Q1 24 | $36.0M | $6.6M |
毛利率EPCVTOL
| 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% | — | ||
| Q1 24 | 43.1% | — |
营业利润率EPCVTOL
| Q4 25 | -4.5% | 8.5% | ||
| Q3 25 | -4.2% | 13.1% | ||
| Q2 25 | 8.6% | 11.3% | ||
| Q1 25 | 10.1% | 9.6% | ||
| Q4 24 | 2.2% | 9.0% | ||
| Q3 24 | 3.9% | 9.1% | ||
| Q2 24 | 12.8% | 12.4% | ||
| Q1 24 | 11.7% | 6.8% |
净利率EPCVTOL
| Q4 25 | -15.5% | 4.9% | ||
| Q3 25 | -5.1% | 13.3% | ||
| Q2 25 | 4.6% | 8.4% | ||
| Q1 25 | 5.0% | 7.8% | ||
| Q4 24 | -0.5% | 9.0% | ||
| Q3 24 | 1.7% | 7.7% | ||
| Q2 24 | 7.6% | 7.8% | ||
| Q1 24 | 6.0% | 2.0% |
每股收益（稀释后）EPCVTOL
| Q4 25 | $-1.41 | $0.61 | ||
| Q3 25 | $-0.65 | $1.72 | ||
| Q2 25 | $0.62 | $1.07 | ||
| Q1 25 | $0.60 | $0.92 | ||
| Q4 24 | $-0.04 | $1.07 | ||
| Q3 24 | $0.18 | $0.95 | ||
| Q2 24 | $0.98 | $0.96 | ||
| Q1 24 | $0.72 | $0.23 |
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 | — | $286.2M |
| 总债务越低越好 | $1.5B | $671.5M |
| 股东权益账面价值 | $1.5B | $1.1B |
| 总资产 | $3.8B | $2.3B |
| 负债/权益比越低杠杆越低 | 1.03× | 0.63× |
8季度趋势，按日历期对齐
现金及短期投资EPCVTOL
| Q4 25 | — | $286.2M | ||
| Q3 25 | — | $245.5M | ||
| Q2 25 | — | $251.8M | ||
| Q1 25 | — | $191.1M | ||
| Q4 24 | — | $247.5M | ||
| Q3 24 | $209.1M | $200.3M | ||
| Q2 24 | — | $178.6M | ||
| Q1 24 | — | $140.6M |
总债务EPCVTOL
| Q4 25 | $1.5B | $671.5M | ||
| Q3 25 | $1.4B | $675.0M | ||
| Q2 25 | $1.4B | $705.2M | ||
| Q1 25 | $1.4B | $701.9M | ||
| Q4 24 | $1.4B | $689.8M | ||
| Q3 24 | $1.3B | $629.1M | ||
| Q2 24 | $1.3B | $594.2M | ||
| Q1 24 | $1.4B | $544.1M |
股东权益EPCVTOL
| Q4 25 | $1.5B | $1.1B | ||
| Q3 25 | $1.6B | $1.0B | ||
| Q2 25 | $1.6B | $984.4M | ||
| Q1 25 | $1.5B | $931.7M | ||
| Q4 24 | $1.5B | $891.7M | ||
| Q3 24 | $1.6B | $899.2M | ||
| Q2 24 | $1.6B | $849.1M | ||
| Q1 24 | $1.6B | $820.7M |
总资产EPCVTOL
| Q4 25 | $3.8B | $2.3B | ||
| Q3 25 | $3.8B | $2.3B | ||
| Q2 25 | $3.8B | $2.3B | ||
| Q1 25 | $3.8B | $2.2B | ||
| Q4 24 | $3.7B | $2.1B | ||
| Q3 24 | $3.7B | $2.1B | ||
| Q2 24 | $3.7B | $2.0B | ||
| Q1 24 | $3.8B | $1.9B |
负债/权益比EPCVTOL
| Q4 25 | 1.03× | 0.63× | ||
| Q3 25 | 0.89× | 0.65× | ||
| Q2 25 | 0.88× | 0.72× | ||
| Q1 25 | 0.95× | 0.75× | ||
| Q4 24 | 0.97× | 0.77× | ||
| Q3 24 | 0.81× | 0.70× | ||
| Q2 24 | 0.82× | 0.70× | ||
| Q1 24 | 0.88× | 0.66× |
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 | $76.9M |
| 自由现金流经营现金流 - 资本支出 | $-137.5M | $47.8M |
| 自由现金流率自由现金流/营收 | -32.5% | 12.7% |
| 资本支出强度资本支出/营收 | 2.7% | 7.7% |
| 现金转化率经营现金流/净利润 | — | 4.17× |
| 过去12个月自由现金流最近4个季度 | $36.3M | $56.4M |
8季度趋势，按日历期对齐
经营现金流EPCVTOL
| Q4 25 | $-125.9M | $76.9M | ||
| Q3 25 | $74.1M | $23.1M | ||
| Q2 25 | $114.8M | $99.0M | ||
| Q1 25 | $45.1M | $-603.0K | ||
| Q4 24 | $-115.6M | $51.1M | ||
| Q3 24 | $-388.3M | $66.0M | ||
| Q2 24 | $101.2M | $33.7M | ||
| Q1 24 | $129.0M | $26.7M |
自由现金流EPCVTOL
| Q4 25 | $-137.5M | $47.8M | ||
| Q3 25 | $46.5M | $-6.2M | ||
| Q2 25 | $99.3M | $67.4M | ||
| Q1 25 | $28.0M | $-52.7M | ||
| Q4 24 | $-132.4M | $-32.4M | ||
| Q3 24 | $-414.2M | $9.0M | ||
| Q2 24 | $88.6M | $-16.7M | ||
| Q1 24 | $117.5M | $-37.9M |
自由现金流率EPCVTOL
| Q4 25 | -32.5% | 12.7% | ||
| Q3 25 | 7.7% | -1.6% | ||
| Q2 25 | 15.8% | 17.9% | ||
| Q1 25 | 4.8% | -15.0% | ||
| Q4 24 | -31.9% | -9.2% | ||
| Q3 24 | -80.0% | 2.5% | ||
| Q2 24 | 13.7% | -4.6% | ||
| Q1 24 | 19.6% | -11.2% |
资本支出强度EPCVTOL
| Q4 25 | 2.7% | 7.7% | ||
| Q3 25 | 4.6% | 7.6% | ||
| Q2 25 | 2.5% | 8.4% | ||
| Q1 25 | 2.9% | 14.9% | ||
| Q4 24 | 4.0% | 23.6% | ||
| Q3 24 | 5.0% | 15.6% | ||
| Q2 24 | 1.9% | 14.0% | ||
| Q1 24 | 1.9% | 19.2% |
现金转化率EPCVTOL
| Q4 25 | — | 4.17× | ||
| Q3 25 | — | 0.45× | ||
| Q2 25 | 3.95× | 3.12× | ||
| Q1 25 | 1.56× | -0.02× | ||
| Q4 24 | — | 1.61× | ||
| Q3 24 | -44.13× | 2.34× | ||
| Q2 24 | 2.07× | 1.20× | ||
| Q1 24 | 3.58× | 4.04× |
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% |
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
