Logo image of WDH

WATERDROP INC (WDH) Stock Fundamental Analysis

USA - NYSE:WDH - US94132V1052 - ADR

1.96 USD
+0.02 (+1.03%)
Last: 9/22/2025, 9:14:17 PM
1.95 USD
-0.01 (-0.51%)
After Hours: 9/22/2025, 9:14:17 PM
Fundamental Rating

4

We assign a fundamental rating of 4 out of 10 to WDH. WDH was compared to 146 industry peers in the Insurance industry. WDH has a great financial health rating, but its profitability evaluates not so good. While showing a medium growth rate, WDH is valued expensive at the moment.


Dividend Valuation Growth Profitability Health

3

1. Profitability

1.1 Basic Checks

In the past year WDH was profitable.
The reported net income has been mixed in the past 5 years: WDH reported negative net income in multiple years.
In multiple years WDH reported negative operating cash flow during the last 5 years.
WDH Yearly Net Income VS EBIT VS OCF VS FCFWDH Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2018 2019 2020 2021 2022 2023 2024 0 500M -500M -1B -1.5B

1.2 Ratios

The Return On Assets of WDH (6.09%) is better than 91.10% of its industry peers.
WDH has a worse Return On Equity (8.12%) than 60.27% of its industry peers.
WDH has a better Return On Invested Capital (3.26%) than 66.44% of its industry peers.
Industry RankSector Rank
ROA 6.09%
ROE 8.12%
ROIC 3.26%
ROA(3y)6.23%
ROA(5y)-7.55%
ROE(3y)8.02%
ROE(5y)-10.84%
ROIC(3y)N/A
ROIC(5y)N/A
WDH Yearly ROA, ROE, ROICWDH Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2018 2019 2020 2021 2022 2023 2024 0 -20 -40 -60 -80

1.3 Margins

With a decent Profit Margin value of 14.00%, WDH is doing good in the industry, outperforming 78.77% of the companies in the same industry.
WDH has a worse Operating Margin (7.37%) than 65.75% of its industry peers.
WDH's Gross Margin of 51.88% is amongst the best of the industry. WDH outperforms 95.21% of its industry peers.
In the last couple of years the Gross Margin of WDH has declined.
Industry RankSector Rank
OM 7.37%
PM (TTM) 14%
GM 51.88%
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-7.82%
GM growth 5Y-8.22%
WDH Yearly Profit, Operating, Gross MarginsWDH Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2018 2019 2020 2021 2022 2023 2024 0 50 -50

8

2. Health

2.1 Basic Checks

With a Return on Invested Capital (ROIC) below the Cost of Capital (WACC), WDH is destroying value.
Compared to 1 year ago, WDH has less shares outstanding
WDH has less shares outstanding than it did 5 years ago.
Compared to 1 year ago, WDH has a worse debt to assets ratio.
WDH Yearly Shares OutstandingWDH Yearly Shares OutstandingYearly Shares Outstanding 2018 2019 2020 2021 2022 2023 2024 100M 200M 300M
WDH Yearly Total Debt VS Total AssetsWDH Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2018 2019 2020 2021 2022 2023 2024 2B 4B 6B

2.2 Solvency

WDH has an Altman-Z score of 2.44. This is not the best score and indicates that WDH is in the grey zone with still only limited risk for bankruptcy at the moment.
WDH's Altman-Z score of 2.44 is amongst the best of the industry. WDH outperforms 91.10% of its industry peers.
There is no outstanding debt for WDH. This means it has a Debt/Equity and Debt/FCF ratio of 0 and it is amongst the best of the sector and industry.
Industry RankSector Rank
Debt/Equity 0
Debt/FCF N/A
Altman-Z 2.44
ROIC/WACC0.52
WACC6.27%
WDH Yearly LT Debt VS Equity VS FCFWDH Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2018 2019 2020 2021 2022 2023 2024 0 1B -1B 2B 3B 4B

2.3 Liquidity

WDH has a Current Ratio of 2.84. This indicates that WDH is financially healthy and has no problem in meeting its short term obligations.
WDH has a better Current ratio (2.84) than 92.47% of its industry peers.
A Quick Ratio of 2.84 indicates that WDH has no problem at all paying its short term obligations.
With an excellent Quick ratio value of 2.84, WDH belongs to the best of the industry, outperforming 92.47% of the companies in the same industry.
Industry RankSector Rank
Current Ratio 2.84
Quick Ratio 2.84
WDH Yearly Current Assets VS Current LiabilitesWDH Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2018 2019 2020 2021 2022 2023 2024 1B 2B 3B 4B 5B

5

3. Growth

3.1 Past

The earnings per share for WDH have decreased strongly by -67.09% in the last year.
WDH shows a small growth in Revenue. In the last year, the Revenue has grown by 5.36%.
WDH shows quite a strong growth in Revenue. Measured over the last years, the Revenue has been growing by 12.90% yearly.
EPS 1Y (TTM)-67.09%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%N/A
Revenue 1Y (TTM)5.36%
Revenue growth 3Y-4.73%
Revenue growth 5Y12.9%
Sales Q2Q%25.72%

3.2 Future

Based on estimates for the next years, WDH will show a very negative growth in Earnings Per Share. The EPS will decrease by -40.79% on average per year.
WDH is expected to show a strong growth in Revenue. In the coming years, the Revenue will grow by 61.59% yearly.
EPS Next Y-72.9%
EPS Next 2Y-56.67%
EPS Next 3Y-40.79%
EPS Next 5YN/A
Revenue Next Year25.16%
Revenue Next 2Y14.5%
Revenue Next 3Y12.58%
Revenue Next 5Y61.59%

3.3 Evolution

The Revenue growth rate is accelerating: in the next years the growth will be better than in the last years.
WDH Yearly Revenue VS EstimatesWDH Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 1B 2B 3B 4B
WDH Yearly EPS VS EstimatesWDH Yearly EPS VS EstimatesYearly EPS VS Estimates 2021 2022 2023 2024 2025 2026 2027 0 -0.5 -1

0

4. Valuation

4.1 Price/Earnings Ratio

With a Price/Earnings ratio of 196.00, WDH can be considered very expensive at the moment.
Compared to the rest of the industry, the Price/Earnings ratio of WDH indicates a rather expensive valuation: WDH more expensive than 84.25% of the companies listed in the same industry.
WDH's Price/Earnings ratio indicates a rather expensive valuation when compared to the S&P500 average which is at 27.41.
WDH is valuated quite expensively with a Price/Forward Earnings ratio of 225.08.
Based on the Price/Forward Earnings ratio, WDH is valued expensively inside the industry as 80.14% of the companies are valued cheaper.
When comparing the Price/Forward Earnings ratio of WDH to the average of the S&P500 Index (22.87), we can say WDH is valued expensively.
Industry RankSector Rank
PE 196
Fwd PE 225.08
WDH Price Earnings VS Forward Price EarningsWDH Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 50 100 150 200

4.2 Price Multiples

67.81% of the companies in the same industry are cheaper than WDH, based on the Enterprise Value to EBITDA ratio.
Industry RankSector Rank
P/FCF N/A
EV/EBITDA 22.98
WDH Per share dataWDH EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0.5 1 1.5

4.3 Compensation for Growth

WDH's earnings are expected to decrease with -40.79% in the coming years. This may justify a cheaper valuation.
PEG (NY)N/A
PEG (5Y)N/A
EPS Next 2Y-56.67%
EPS Next 3Y-40.79%

2

5. Dividend

5.1 Amount

WDH has a Yearly Dividend Yield of 2.11%.
WDH's Dividend Yield is comparable with the industry average which is at 3.44.
Compared to an average S&P500 Dividend Yield of 2.38, WDH has a dividend comparable with the average S&P500 company.
Industry RankSector Rank
Dividend Yield 2.11%

5.2 History

WDH does not have a reliable dividend history as it only pays dividend since a couple or years.
Dividend Growth(5Y)N/A
Div Incr Years0
Div Non Decr Years0
WDH Yearly Dividends per shareWDH Yearly Dividends per shareYearly Dividends per share 2024 2025 0.02 0.04 0.06

5.3 Sustainability

DPN/A
EPS Next 2Y-56.67%
EPS Next 3Y-40.79%
WDH Yearly Income VS Free CF VS DividendWDH Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2018 2019 2020 2021 2022 2023 2024 0 500M -500M -1B -1.5B

WATERDROP INC

NYSE:WDH (9/22/2025, 9:14:17 PM)

After market: 1.95 -0.01 (-0.51%)

1.96

+0.02 (+1.03%)

Chartmill FA Rating
GICS SectorFinancials
GICS IndustryGroupInsurance
GICS IndustryInsurance
Earnings (Last)09-04 2025-09-04/bmo
Earnings (Next)12-11 2025-12-11
Inst Owners4.19%
Inst Owner Change6.15%
Ins OwnersN/A
Ins Owner ChangeN/A
Market Cap708.86M
Analysts85
Price Target2 (2.04%)
Short Float %0.04%
Short Ratio0.03
Dividend
Industry RankSector Rank
Dividend Yield 2.11%
Yearly Dividend0.06
Dividend Growth(5Y)N/A
DPN/A
Div Incr Years0
Div Non Decr Years0
Ex-Date10-10 2025-10-10 (0.03)
Surprises & Revisions
EPS beat(2)1
Avg EPS beat(2)-28.23%
Min EPS beat(2)-100%
Max EPS beat(2)43.54%
EPS beat(4)1
Avg EPS beat(4)-64.11%
Min EPS beat(4)-100%
Max EPS beat(4)43.54%
EPS beat(8)N/A
Avg EPS beat(8)N/A
EPS beat(12)N/A
Avg EPS beat(12)N/A
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)0
Avg Revenue beat(2)-1.74%
Min Revenue beat(2)-2.21%
Max Revenue beat(2)-1.26%
Revenue beat(4)0
Avg Revenue beat(4)-3.69%
Min Revenue beat(4)-8.93%
Max Revenue beat(4)-1.26%
Revenue beat(8)N/A
Avg Revenue beat(8)N/A
Revenue beat(12)N/A
Avg Revenue beat(12)N/A
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)7.52%
PT rev (3m)8.12%
EPS NQ rev (1m)0%
EPS NQ rev (3m)-3.2%
EPS NY rev (1m)0%
EPS NY rev (3m)23.25%
Revenue NQ rev (1m)0%
Revenue NQ rev (3m)0%
Revenue NY rev (1m)3.16%
Revenue NY rev (3m)2.98%
Valuation
Industry RankSector Rank
PE 196
Fwd PE 225.08
P/S 1.79
P/FCF N/A
P/OCF N/A
P/B 1.04
P/tB 1.09
EV/EBITDA 22.98
EPS(TTM)0.01
EY0.51%
EPS(NY)0.01
Fwd EY0.44%
FCF(TTM)N/A
FCFYN/A
OCF(TTM)N/A
OCFYN/A
SpS1.1
BVpS1.89
TBVpS1.8
PEG (NY)N/A
PEG (5Y)N/A
Profitability
Industry RankSector Rank
ROA 6.09%
ROE 8.12%
ROCE 4.13%
ROIC 3.26%
ROICexc 3.26%
ROICexgc 3.42%
OM 7.37%
PM (TTM) 14%
GM 51.88%
FCFM N/A
ROA(3y)6.23%
ROA(5y)-7.55%
ROE(3y)8.02%
ROE(5y)-10.84%
ROIC(3y)N/A
ROIC(5y)N/A
ROICexc(3y)N/A
ROICexc(5y)N/A
ROICexgc(3y)N/A
ROICexgc(5y)N/A
ROCE(3y)N/A
ROCE(5y)N/A
ROICexcg growth 3YN/A
ROICexcg growth 5YN/A
ROICexc growth 3YN/A
ROICexc growth 5YN/A
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-7.82%
GM growth 5Y-8.22%
F-ScoreN/A
Asset Turnover0.43
Health
Industry RankSector Rank
Debt/Equity 0
Debt/FCF N/A
Debt/EBITDA 0
Cap/Depr N/A
Cap/Sales N/A
Interest Coverage N/A
Cash Conversion N/A
Profit Quality N/A
Current Ratio 2.84
Quick Ratio 2.84
Altman-Z 2.44
F-ScoreN/A
WACC6.27%
ROIC/WACC0.52
Cap/Depr(3y)679.75%
Cap/Depr(5y)489.06%
Cap/Sales(3y)2.94%
Cap/Sales(5y)2.17%
Profit Quality(3y)139.53%
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)-67.09%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%N/A
EPS Next Y-72.9%
EPS Next 2Y-56.67%
EPS Next 3Y-40.79%
EPS Next 5YN/A
Revenue 1Y (TTM)5.36%
Revenue growth 3Y-4.73%
Revenue growth 5Y12.9%
Sales Q2Q%25.72%
Revenue Next Year25.16%
Revenue Next 2Y14.5%
Revenue Next 3Y12.58%
Revenue Next 5Y61.59%
EBIT growth 1Y609.36%
EBIT growth 3YN/A
EBIT growth 5YN/A
EBIT Next Year-1.27%
EBIT Next 3Y17.63%
EBIT Next 5YN/A
FCF growth 1Y-44.32%
FCF growth 3YN/A
FCF growth 5YN/A
OCF growth 1Y7.56%
OCF growth 3YN/A
OCF growth 5YN/A