VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EPC
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
EPCEdgewell Personal Care Company
$27.78$1.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksEPCCash Flow

Edgewell Personal Care Company (EPC) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a $117.5 million inflow in 2024Q2 to a $137.5 million cash burn in 2026Q1, reflecting inconsistent working capital management.

EPC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMSep'25Sep'24Sep'23Sep'22Sep'21Sep'20Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10Sep'09Sep'08Sep'07Sep'06Sep'05Sep'04Sep'03Sep'02Sep'01Sep'00Sep'99Sep'98
Cash from Operations117.3M118.4M231M216.1M102M229M232.6M190.6M264.7M296.2M176.4M148.8M572M750M631.6M412.5M652.4M489.2M466.5M445.3M373M316.8M485.7M442.1M206.1M322.1M344.3M352.3M241.3M
Operating CF Margin %-5.32%10.25%9.6%4.7%10.97%11.93%8.9%11.85%12.89%7.47%6.15%12.86%16.79%13.83%8.88%15.36%12.23%10.77%13.23%12.12%10.6%17.27%19.8%11.85%19.01%17.99%18.82%12.56%
Operating CF Growth %25.47%-48.74%6.89%111.86%-55.46%-1.55%22.04%-27.99%-10.63%67.91%18.55%-73.99%-23.73%18.75%53.12%-36.77%33.36%4.87%4.76%19.38%17.74%-34.77%9.86%114.51%-36.01%-6.45%-2.27%46%-
Net Income-77.8M25.4M98.6M114.7M99.5M117.8M67.6M-352.9M103.3M5.7M178.7M-275.3M356.1M407M408.9M261.2M403M297.8M329.3M321.4M260.9M286.4M267.4M169.9M186.4M-39M180.2M80M164.7M
Depreciation & Amortization85.8M88.8M88M91.4M89.9M87.1M88.8M93.8M97.6M94.4M92.6M115.3M136.2M144.5M162.2M181.3M139.2M130.4M141.3M115M117.5M116.3M115.8M83.2M57.4M79.8M82M94.9M101.2M
Stock-Based Compensation15.5M24.5M26.5M27.5M23.8M27.3M19.2M17.8M17M22.2M25.6M33.1M30.5M33M44.9M00000000000000
Deferred Taxes-60.8M-21.7M-9.6M-4.5M-13.7M9.6M-2.9M-57.9M2.3M-87.4M7.8M-190.4M3.2M43.3M-2.9M26.4M-1.3M-8.2M27M-28.6M-23.3M-12.3M-14.4M-24.7M6.7M300K5.9M70.4M-36.6M
Other Non-Cash Items39.6M27.2M-20.1M-18M-15.4M15.2M16.7M537.3M43.4M282M-109.8M23M36.2M54.1M17.9M315M84.7M58.4M39.2M41.8M25.4M5.8M14.8M2.7M3.8M4M171.1M126.5M-466.5M
Working Capital Changes63.9M-25.8M47.6M5M-82.1M-28M43.2M-47.5M1.1M-20.7M-18.5M13.5M41.4M208.7M45.5M-110.2M26.8M10.8M-45.3M-12M-18.5M-80.8M100.6M211.2M28.3M145.4M-96.1M-19.5M478.5M
Change in Receivables0-15.3M-7.3M31M-6.6M3.7M66.3M-1.9M-5.4M41.4M23.3M21.7M-34.7M181.8M38.2M-22.5M-26.4M106.7M00000000000
Change in Inventory0100K19.7M-32.4M-111.3M-28.8M37.1M-35M-12.3M-15.5M28.2M-35.7M22.4M45.1M-17.6M65.1M-2.3M21.8M29.5M-7.1M-54.2M-30.3M-21.9M148M500K90.2M-90.8M22.1M0
Change in Payables03.3M17M-30.2M29.3M24.3M-42.9M-15.1M11.5M23.7M-29.3M-73.4M57.4M17.5M47.1M-12M41.3M-28.1M00000000000
Cash from Investing275.2M-72.9M-62.4M-50.5M-355.4M-48.7M-196.4M-45.5M-128.5M-84.6M-69.5M-174.8M-263.4M-89.1M-94.9M-363.5M-113.3M-412.2M-1.99B-82.3M-115.6M-97.1M-111.3M-1.02B-33.4M-65.3M-59M-72M-97.3M
Capital Expenditures-68.7M-77M-56.5M-49.5M-56.4M-56.8M-47.7M-58M-62M-69M-69.5M-99.4M-85.3M-90.6M-111M-98M-108.7M-139.7M-160M-88.6M-94.9M-103M-121.4M-73M-40.7M-77.9M-72.8M-69.2M-102.8M
CapEx % of Revenue3.26%3.46%2.51%2.2%2.6%2.72%2.45%2.71%2.77%3%2.94%4.11%1.92%2.03%2.43%2.11%2.56%3.49%3.69%2.63%3.08%3.45%4.32%3.27%2.34%4.6%3.8%3.7%5.35%
Acquisitions338.9M000-304.4M7.2M-137.8M4.1M-71.2M-34M0-12.1M-187.1M00-267.1M0-275M-1.88B0000-960.9M00000
Investments-----------------------------
Other Investing5M4.1M-5.9M-1M5.4M900K2.9M8.4M4.7M18.4M0-63.3M9M1.5M16.1M1.6M-4.6M2.5M47.6M6.3M-20.7M5.9M10.1M8.9M7.3M12.6M13.8M-2.8M5.5M
Cash from Financing-269.9M-30M-179.4M-146.5M-17.6M-65.4M-18.7M-63.8M-375.2M-460.6M-83M-327.2M-147.7M-377.5M-283.3M-202M-234.5M111M1.34B-137.4M-211.5M-242.2M-338.9M611.8M-162.2M-244.5M-301M-303.4M-133M
Debt Issued (Net)-184.4M111.5M-83.8M-33M151.1M-21.9M9.8M-69.2M-247.7M-295M114.2M451.6M54.1M-295.4M158.5M69.7M-252.9M-408M1.31B-156.3M359.6M180.6M186.9M716.8M-67.8M-165.1M-90.3M-12.3M0
Equity Issued (Net)-43.2M-90.2M-58.5M-75.2M-125.3M-9.2M00-124.4M-182.8M-207M-175.2M-84.5M18.2M-414.8M-267.8M12.6M515.8M12.9M-17.3M-579.3M-421.5M-522.2M-105M-103.3M-79.6M000
Dividends Paid-28.6M-29.3M-30.7M-31.5M-32.6M-25.6M00000-93.2M-123.9M-105.6M-24.9M00000000000000
Share Repurchases-43.2M-90.2M-58.5M-75.2M-125.3M-9.2M0-3M-124.4M-165.4M-196.6M-175.2M-94.4M0-417.8M-276M000-53M-600.7M-461.2M-542.9M-131.4M-103.3M-79.6M000
Other Financing-13.7M-22M-6.4M-6.8M-10.8M-8.7M-28.5M5.4M-7.5M-200K9.8M-510.4M6.6M5.3M-2.1M-3.9M5.8M3.2M16.5M36.2M8.2M19.6M-3.6M08.9M200K-210.7M-291.1M-133M
Net Change in Cash129.6M16.6M-7.3M27.7M-290.5M114.5M23.1M75.2M-236.5M-236M26.8M-416.9M130.7M279.8M247.3M-158.5M270.4M188.1M-192M228.9M49.8M-24.6M37.4M37.8M10.9M11.1M-15.9M-21.3M6.4M
Free Cash Flow48.6M41.4M174.5M166.6M45.6M172.2M184.9M132.6M202.7M227.2M106.9M49.4M486.7M659.4M520.6M314.5M543.7M349.5M306.5M356.7M278.1M213.8M364.3M369.1M165.4M244.2M271.5M283.1M138.5M
FCF Margin %2.31%1.86%7.74%7.4%2.1%8.25%9.48%6.19%9.07%9.89%4.53%2.04%10.94%14.76%11.4%6.77%12.8%8.74%7.08%10.6%9.04%7.15%12.95%16.53%9.51%14.41%14.18%15.12%7.21%
FCF Growth %51.88%-76.28%4.74%265.35%-73.52%-6.87%39.44%-34.58%-10.78%112.54%116.4%-89.85%-26.19%26.66%65.53%-42.16%55.57%14.03%-14.07%28.26%30.07%-41.31%-1.3%123.16%-32.27%-10.06%-4.1%104.4%-
FCF per Share1.050.873.483.220.853.123.392.453.723.951.790.807.7710.487.924.477.715.545.206.124.412.914.374.021.782.632.812.761.36
FCF Conversion (FCF/Net Income)-0.62x4.66x2.34x1.88x1.03x1.94x3.44x-0.51x2.56x51.96x0.99x-0.54x1.61x1.84x1.54x1.58x1.62x1.64x1.42x1.39x1.43x1.13x1.86x2.60x1.11x-8.26x1.90x4.40x1.47x
Interest Paid0062.8M74.3M68.4M056.1M60.6M66.6M66.4M71.3M164.3M120.3M126.5M117.5M141.8M0000000000000
Taxes Paid025.5M33.5M45.8M23.8M25.4M24.6M58M22M14.4M28.3M55M115.2M142.2M113M206.4M0000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetStrained
Cash FlowDeteriorating
Top Statement Risk

Volatile Working Capital Cycles

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality Obscured by Volatility

As reported in recent financial filings, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from -5.12 in 2026Q2 to a massive 55.05 in 2025Q1, indicating that accounting earnings provide little insight into actual cash generation.

The extreme divergence between net income and operating cash flow suggests that non-cash charges and significant working capital swings are masking the underlying cash-generating capacity of the business. Investors should interpret this instability as a sign that reported earnings are currently an unreliable proxy for the company's true economic performance.

Free Cash Flow Margin Instability

Based on quarterly cash flow data, Edgewell's free cash flow trajectory is highly inconsistent, with margins fluctuating from a peak of 19.6% in 2024Q2 to a deep negative of -32.5% in 2026Q1, reflecting a business model that struggles to maintain cash flow consistency across seasonal cycles.

The inability to sustain positive free cash flow suggests that the company's core operations are highly sensitive to seasonal demand and inventory management challenges. This erratic cash flow profile may indicate that the company lacks the defensive moat necessary to protect its cash position during periods of top-line contraction.

Working Capital Swings Drive Cash

According to historical cash flow statements, working capital changes are the primary driver of cash flow volatility, with quarterly fluctuations ranging from a $145 million outflow in 2025Q1 to a $200,000 inflow in 2025Q2, highlighting significant inefficiencies in managing inventory and accounts receivable cycles.

These dramatic shifts in working capital suggest that the company's supply chain and distribution channels are prone to periodic bottlenecks or aggressive stocking patterns. Such volatility warrants further investigation into whether these movements represent genuine operational shifts or merely temporary timing differences in retailer payment cycles.

Capital Allocation Amidst Cash Constraints

As evidenced by recent SEC filings, Edgewell continues to prioritize dividends and share repurchases despite periods of negative free cash flow, such as the $137.5 million cash burn in 2026Q1, which suggests a capital allocation strategy that may be disconnected from current operational cash realities.

The decision to maintain shareholder returns while simultaneously facing significant cash outflows appears to place unnecessary pressure on the balance sheet. This approach may indicate that management is attempting to signal stability to the market, even as the underlying cash flow generation remains fundamentally strained.

EPC — Frequently Asked Questions

Quick answers to the most common questions about buying EPC stock.

How much cash does Edgewell Personal Care Company (EPC) generate from operations?

Edgewell Personal Care Company (EPC) generated $118.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Edgewell Personal Care Company's free cash flow?

Edgewell Personal Care Company (EPC) generated $41.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Edgewell Personal Care Company's capital expenditure (CapEx)?

Edgewell Personal Care Company (EPC) spent $77.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Edgewell Personal Care Company distribute cash to shareholders?

In 2025, Edgewell Personal Care Company (EPC) returned $29.3M to shareholders via cash dividends and spent $90.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.