Knowstox

Fundamentals snapshot

Waterdrop Inc.

WDH · NYQ · Financial Services · Insurance - Diversified

Current price

$1.00

52-week range

$0.96 - $2.03

Market cap

$359.30M

One-glance verdict

Valued differently

We value banks a different way

We don't put a cash-flow fair value on banks and insurers. For these companies the reported 'cash flow' is really just money moving between loans, deposits and trades — not the leftover profit the owners could actually pocket — so the usual method would print a misleading number.

Balance sheet

Healthy

2.73x Stretched

Net cash $112.27M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Waterdrop Inc.

Waterdrop Inc. is an online insurance marketplace in China where people can find and buy different types of insurance, like health and life policies, that are actually provided by larger insurance companies. The main money comes from earning commissions on these insurance sales, and this matters because it shows how well they are connecting customers with the insurance they need.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q4 $29.98M FY2025 Q4 $30.64M
Revenue $568.81M
Net income —
Diluted EPS 0.02
Operating cash flow $34.88M
Free cash flow $30.64M
Revenue $379.74M
Net income —
Diluted EPS 0.01
Operating cash flow $59.90M
Free cash flow $29.98M

Is it cheap or expensive?

We value banks and insurers a different way

For a bank or insurer, the "free cash flow" shown on its statements is mostly money flowing through loans, deposits and trades — not the leftover profit the owners could actually keep, which is what this kind of valuation needs. Running that through the usual method would spit out a meaningless number, so we leave the cash-flow fair value out here rather than show you something misleading.

Valued differently

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Is it drowning in debt?

Healthy

Net cash $112.3M - more cash than debt. Interest coverage 2.7x.

Net debt $-112.27M
Interest coverage 2.73x

Waterdrop Inc.'s profit covers its interest bill about 2.7 times over. which is stronger than most peers shown here and 1 peers sit below 1x, which is the danger zone where profit does not fully cover the interest bill.

Healthy
Worse cushion Baseline Better cushion
WDH BASELINE Waterdrop Inc.

Total debt $74.73M Interest coverage 2.73x This is the baseline the peer rows are being compared against.

Total debt $412.36M Interest coverage 1.66x -39% vs WDH Carries about 1.6x less debt cushion than WDH.

Total debt $174.92M Interest coverage 3.16x +16% vs WDH Carries about 1.2x more debt cushion than WDH.

Total debt $1.62M Interest coverage 18.63x +582% vs WDH Carries about 6.8x more debt cushion than WDH.

Total debt $197.50M Interest coverage 2.94x +8% vs WDH Has roughly the same debt cushion as WDH.

Total debt $51.10M Interest coverage -0.85x -100% vs WDH This peer has almost no interest-payment cushion compared with WDH.

What you should know

The case for and against WDH

3 Rewards 3 Risks

Rewards

  • Revenue grew 49.8% last year.
  • Returns 10.6% on equity, ahead of 20% of its peers.
  • Free cash flow was positive in 4/10 years.

Risks

  • Stock trades 175.2% above its 5-year average P/E.
  • Forward P/E (6.1x) is higher than trailing (5.0x) - earnings are expected to drop.
  • Operating margin compressed from 17.1% to 7.7% over 3 years.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
5.00x
Forward P/E
6.08x
P/B
0.46x
P/S
0.07x
EV/EBITDA
-0.69x
PEG ratio
—

Profitability

How much profit each dollar creates

Gross margin
57.1%
Operating margin
7.7%
Net margin
10.7%
ROE
10.6%
ROA
3.4%

Health

Liquidity and balance-sheet strength

Debt / equity
0.09x
Current ratio
2.19x
Quick ratio
1.74x
Total debt
$74.73M
Total cash
$187.00M

Growth

How the business has been compounding

Revenue TTM
$1.73B
Revenue 5Y CAGR
3.1%
EPS TTM
0.20
EPS 5Y CAGR
0.0%

Cash flow

How much cash the business throws off

Operating CF TTM
$263.06M
Free CF TTM
$30.64M
FCF margin
1.8%

Dividend

Shareholder payout

Yield
6.0%
Payout ratio
30.5%
Last ex-div date
2026-10-09