Waterdrop Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 3, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Cap	525	686	428	385	1,302	5,440
Market Cap Growth	-5.81%	60.33%	11.09%	-70.44%	-76.07%	-
Enterprise Value	393.33	688.88	444.25	406.49	1,304	5,450
Last Close Price	1.46	1.90	1.18	1.04	3.33	1.38
PE Ratio	7.04	8.86	8.61	18.40	15.31	-
Forward PE	7.02	8.82	7.80	7.78	-	-
PS Ratio	0.93	1.21	1.13	1.04	3.21	10.79
PB Ratio	0.74	0.93	0.65	0.59	1.88	8.70
P/TBV Ratio	0.11	0.14	0.09	0.09	0.28	0.10
P/FCF Ratio	16.68	22.38	14.26	6.93	11.91	-
P/OCF Ratio	15.15	19.66	7.14	6.70	11.73	-
EV/Sales Ratio	0.69	1.21	1.17	1.09	3.21	10.80
EV/EBITDA Ratio	7.15	12.53	17.09	422.40	17.96	-
EV/EBIT Ratio	7.42	13.00	18.20	-	18.82	-
EV/FCF Ratio	12.42	22.49	14.82	7.32	11.93	-
Debt / Equity Ratio	0.00	0.00	0.01	0.01	0.00	0.01
Debt / EBITDA Ratio	0.06	0.06	0.24	8.84	0.03	-
Debt / FCF Ratio	0.11	0.11	0.21	0.15	0.02	-
Net Debt / Equity Ratio	0.01	0.01	0.01	0.01	0.00	0.02
Net Debt / EBITDA Ratio	0.06	0.06	0.24	8.84	0.03	-0.03
Net Debt / FCF Ratio	0.11	0.11	0.21	0.15	0.02	-0.05
Asset Turnover	0.59	0.59	0.44	0.44	0.50	0.64
Return on Equity (ROE)	11.27%	11.27%	7.35%	3.47%	13.91%	-44.01%
Return on Assets (ROA)	5.69%	5.69%	2.75%	-0.11%	8.24%	-32.82%
Return on Invested Capital (ROIC)	7.37%	7.37%	3.42%	-0.14%	10.40%	-43.34%
Return on Capital Employed (ROCE)	5.47%	5.47%	2.83%	-0.11%	8.56%	-37.42%
Earnings Yield	15.40%	11.29%	11.61%	5.43%	6.53%	-
FCF Yield	5.99%	4.47%	7.01%	14.42%	8.39%	-
Dividend Yield	4.11%	2.71%	5.05%	0.00%	0.00%	0.00%
Payout Ratio	22.38%	22.92%	43.17%	0.00%	0.00%	0.00%
Buyback Yield / Dilution	0.17%	0.17%	4.15%	3.52%	-34.51%	-154.60%
Total Shareholder Return	4.28%	2.88%	9.20%	3.52%	-34.51%	-154.60%

SEC Filings: 10-K · 10-Q