EPC

MKT CAP:$1B

Edgewell Personal Care Company

Market Cap

$1B

Consumer Defensive·Household & Personal Products·🇺🇸 United States·NYSE

Consumer Def.·Household·🇺🇸·NYSE

Stock Price

$23.41+$6.55 (+38.85%)

Apr 24, 2026

Company Details

Edgewell Personal Care Company, together with its subsidiaries, manufactures and markets personal care products worldwide. It operates through three segments: Wet shave, Sun and Skin care, and Feminine care. The Wet Shave segment provides r...

CEO

Rod R. Little

IPO Date

Mar 27, 2000

Website

edgewell.com

Key Metrics TTM

Revenue

$2.2B

-1.3% YoY

Net Income

$25M

EPS (Diluted)

$0.51

Free Cash Flow

$41M

Revenue / Share

$47.82

Gross Margin

41.6%

Operating Margin

4.3%

Net Margin

1.1%

FCF Margin

1.9%

P/S

0.5x

P/E

43.0x

Earnings Reports

Q1 2026

May 6, 2026

PENDING

FY 2025

Nov 17, 2025

$2.2B-1.3%EPS $0.53

Q4 2025

Nov 17, 2025

$537M+3.8%EPS -$0.66

Q3 2025

Aug 5, 2025

$627M-3.2%EPS $0.61

Q2 2025

May 7, 2025

$581M-3.1%EPS $0.60

Revenue & Profitability

Quarter	Revenue	Gross Profit	Operating Income
Q3 21	$574M	$270M	$71M
Q4 21	$543M	$245M	$63M
Q1 22	$463M	$190M	$32M
Q2 22	$548M	$230M	$42M
Q3 22	$624M	$241M	$50M
Q4 22	$537M	$219M	$58M
Q1 23	$469M	$190M	$32M
Q2 23	$598M	$242M	$57M
Q1 24	$489M	$198M	$26M
Q2 24	$599M	$258M	$70M
Q3 24	$648M	$287M	$83M
Q4 24	$518M	$213M	$20M
Q1 25	$478M	$192M	$20M
Q2 25	$581M	$256M	$59M
Q3 25	$627M	$269M	$54M
Q4 25	$537M	$209M	-$36M

Valuation

Quarter	P/S	P/E
Q3 21	0.5x	11.6x
Q4 21	0.5x	9.3x
Q1 22	0.5x	9.9x
Q2 22	0.5x	9.2x
Q3 22	0.5x	10.0x
Q4 22	0.5x	11.1x
Q1 23	0.5x	10.9x
Q2 23	0.5x	11.4x
Q1 24	0.5x	15.5x
Q2 24	0.5x	15.0x
Q3 24	0.5x	10.0x
Q4 24	0.5x	11.1x
Q1 25	0.5x	11.9x
Q2 25	0.5x	12.9x
Q3 25	0.5x	16.8x
Q4 25	0.5x	43.0x

Operating Cash Flow

Quarter	Operating CF	Free CF
Q3 21	$175M	$163M
Q4 21	$73M	$50M
Q1 22	-$79M	-$88M
Q2 22	$39M	$24M
Q3 22	$112M	$100M
Q4 22	$30M	$11M
Q1 23	-$86M	-$98M
Q2 23	$88M	$81M
Q1 24	-$73M	-$79M
Q2 24	$129M	$118M
Q3 24	$101M	$89M
Q4 24	$74M	$48M
Q1 25	-$116M	-$132M
Q2 25	$45M	$28M
Q3 25	$115M	$99M
Q4 25	$74M	$47M

Capital Expenditures

Quarter	CapEx
Q3 21	$12M
Q4 21	$23M
Q1 22	$9M
Q2 22	$16M
Q3 22	$12M
Q4 22	$19M
Q1 23	$11M
Q2 23	$8M
Q1 24	$7M
Q2 24	$12M
Q3 24	$13M
Q4 24	$26M
Q1 25	$17M
Q2 25	$17M
Q3 25	$16M
Q4 25	$28M

CapEx

OpEx vs Revenue Growth (YoY)

Quarter	Revenue Growth	OpEx Growth
Q3 21	+18.6%	+14.1%
Q4 21	+11.1%	+7.3%
Q1 22	+2.7%	+5.4%
Q2 22	+5.5%	+10.9%
Q3 22	+8.7%	+14.2%
Q4 22	-1.2%	-0.2%
Q1 23	+1.3%	+1.3%
Q2 23	+9.3%	+7.0%
Q1 24	-21.6%	-19.4%
Q2 24	+11.6%	+10.5%
Q3 24	+38.1%	+29.3%
Q4 24	-13.5%	-8.2%
Q1 25	-2.1%	-1.0%
Q2 25	-3.1%	-1.4%
Q3 25	-3.2%	+1.5%
Q4 25	+3.8%	+15.3%

Stock-Based Compensation

Quarter	SBC ($)	% of Revenue
Q3 21	$8M	1.3%
Q4 21	$8M	1.4%
Q1 22	$6M	1.2%
Q2 22	$7M	1.2%
Q3 22	$6M	1.0%
Q4 22	$5M	1.0%
Q1 23	$7M	1.4%
Q2 23	$7M	1.1%
Q1 24	$7M	1.4%
Q2 24	$6M	1.1%
Q3 24	$7M	1.1%
Q4 24	$6M	1.2%
Q1 25	$6M	1.3%
Q2 25	$6M	1.1%
Q3 25	$6M	1.0%
Q4 25	$6M	1.1%

OpEx Breakdown

Quarter	R&D	G&A	S&M
Q3 21	$15M	$98M	$82M
Q4 21	$15M	$107M	$50M
Q1 22	$13M	$97M	$46M
Q2 22	$14M	$101M	$70M
Q3 22	$14M	$92M	$81M
Q4 22	$15M	$98M	$41M
Q1 23	$13M	$96M	$46M
Q2 23	$14M	$105M	$63M
Q1 24	$13M	$103M	$48M
Q2 24	$14M	$108M	$63M
Q3 24	$15M	$110M	$77M
Q4 24	$16M	$109M	$44M
Q1 25	$14M	$103M	$50M
Q2 25	$14M	$106M	$66M
Q3 25	$14M	$104M	$80M
Q4 25	$16M	$112M	$51M

Revenue Segments

Quarter	Infant Care and Other Products	Razors and blades	Shaving gels and creams	Skin Care Products	Sun care products	Tampons, Pads and Liners	Wipes and other skin care products
Q3 21	$32M	$272M	$33M	$19M	$144M	$74M	—
Q1 22	$46M	$256M	$30M	$18M	$40M	$72M	—
Q2 22	$34M	$275M	$30M	$18M	$131M	$59M	—
Q3 22	$34M	$290M	$36M	$20M	$162M	$81M	—
Q1 23	$47M	$247M	$28M	$18M	$48M	$81M	—
Q2 23	$38M	$278M	$30M	$18M	$154M	$80M	—
Q1 24	$47M	$271M	$31M	$18M	$51M	$72M	—
Q2 24	$45M	$265M	$28M	$16M	$175M	$71M	—
Q3 24	$44M	$287M	$29M	$22M	$191M	$75M	—
Q4 24	$48M	$288M	$30M	$19M	$66M	$67M	—
Q1 25	$53M	$267M	$27M	$20M	$47M	$63M	—
Q2 25	$49M	$259M	$27M	$18M	$164M	$64M	—
Q3 25	$47M	$288M	$29M	$22M	$175M	$67M	—
Q4 25	$52M	$291M	$31M	—	$72M	$67M	$24M

Revenue by Geography

Quarter	Non-US	United States
Q3 21	$237M	$336M
Q4 21	$249M	$295M
Q1 22	$201M	$263M
Q2 22	$206M	$342M
Q3 22	$231M	$393M
Q4 22	$228M	$309M
Q1 23	$197M	$272M
Q2 23	$231M	$368M
Q1 24	$235M	$254M
Q2 24	$244M	$355M
Q3 24	$274M	$374M
Q4 24	$239M	$279M
Q1 25	$234M	$245M
Q2 25	$242M	$339M
Q3 25	$283M	$345M
Q4 25	$261M	$276M

War Chest

Quarter	Cash	Short-term Investments	Total
Q2 22	$188M	$0	$188M
Q3 22	$182M	$0	$182M
Q4 22	$189M	$0	$189M
Q1 23	$184M	$0	$184M
Q2 23	$155M	$0	$155M
Q3 23	$207M	$0	$207M
Q4 23	$216M	$0	$216M
Q1 24	$214M	$0	$214M
Q2 24	$196M	$0	$196M
Q3 24	$196M	$0	$196M
Q4 24	$209M	$0	$209M
Q1 25	$176M	$0	$176M
Q2 25	$170M	$0	$170M
Q3 25	$200M	$0	$200M
Q4 25	$226M	$0	$226M
Q1 26	$223M	$0	$223M

Shares Outstanding

Quarter	Shares (Diluted)	QoQ Change	YoY Change
Q3 21	55M	+0.9%	+1.5%
Q4 21	55M	0.0%	+1.1%
Q1 22	55M	-0.7%	+0.4%
Q2 22	54M	-1.3%	-1.1%
Q3 22	53M	-2.2%	-4.2%
Q4 22	53M	-1.1%	-5.2%
Q1 23	52M	-1.1%	-5.6%
Q2 23	52M	+0.2%	-4.2%
Q1 24	51M	-2.9%	-4.9%
Q2 24	50M	-0.6%	-4.4%
Q3 24	50M	-0.2%	-3.5%
Q4 24	50M	0.0%	-3.7%
Q1 25	49M	-2.8%	-3.6%
Q2 25	48M	-1.0%	-4.0%
Q3 25	48M	-0.4%	-4.2%
Q4 25	47M	-3.1%	-7.2%

Shares Outstanding

Revenue Per Employee

Period	Revenue/Employee	Employees
Q3 21	$98.9K	6K
Q4 21	$78.7K	7K
Q1 22	$67.1K	7K
Q2 22	$79.4K	7K
Q3 22	$90.4K	7K
Q4 22	$76.7K	7K
Q1 23	$67.0K	7K
Q2 23	$85.5K	7K
Q1 24	$71.9K	7K
Q2 24	$88.1K	7K
Q3 24	$95.3K	7K
Q4 24	$77.3K	7K
Q1 25	$71.4K	7K
Q2 25	$86.7K	7K
Q3 25	$93.6K	7K
Q4 25	$80.2K	7K

Revenue / Employee