F

Edgewell Personal Care Company — Earnings Quality Grade F

EPC · Consumer Defensive

Major red flags

Revenue
$2.2B
2025
Net Income
$25M
2025
Gross Margin
41.6%
Free Cash Flow
$41M
01

Screening Summary

11
Passed
4
Watch
3
Failed
-2.37
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 23 days, change +5 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -1.3%, CFFO -48.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 1.6% vs COGS 0.0%. Normal

!
B2CapEx vs Revenue

CapEx growth 36.3% is >2x revenue growth -1.3%

!
B3SG&A Ratio

SG&A/Gross Profit = 72.6%, exceeds 70%

B4Gross Margin

Gross margin 41.6%, change -0.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.66. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 1.63

C3Accruals Ratio

Accruals ratio = -2.5%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 16% of debt $1.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.2B = 142% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 7.6x (>4x). Financial stress

D3Soft Asset Growth

Other assets 12.9% vs revenue -1.3%. Normal

!
D4Asset Impairment

Write-offs up 183% YoY

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.37 (< -2.22). Unlikely manipulator

持仓监控

把 EPC 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.37
-4.0 Clean-2.22 Grey-1.78 Danger0
1.277
DSRI
AR growing faster than revenue?
1.019
GMI
Gross margin declining?
0.971
AQI
Asset quality deteriorating?
0.987
SGI
Revenue growth rate
1.039
DEPI
Depreciation slowing?
1.028
SGAI
SG&A ratio changing?
-0.0248
TATA
Accruals level
1.053
LVGI
Leverage increasing?
05

Altman Z-Score

2.61
Safe Zone
0 Distress1.102.605.0+ Safe
0.1145
Liquidity
0.2893
Cumulative profit
0.0258
Operating efficiency
0.7049
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25