Waterdrop Inc. (NYSE: WDH)

Sector: Financial Services Industry: Insurance - Diversified CIK: 0001823986
Market Cap 647.51 Mn
P/B 0.91
P/E 9.10
P/S 1.42
ROIC (Qtr) 44.74
Div Yield % 1.12
Rev 1y % (Qtr) 38.45
Total Debt (Qtr) 11.95 Mn
Debt/Equity (Qtr) 0.02
Add ratio to table...

About

Waterdrop Inc. (WDH) is a leading technology platform specializing in insurance and healthcare services with a positive social impact. The company operates primarily in the insurance and healthcare industry, providing various health and life insurance products to consumers through its Waterdrop Insurance Marketplace. Additionally, Waterdrop offers medical crowdfunding services through Waterdrop Medical Crowdfunding. Waterdrop Insurance Marketplace is a digital platform that offers a wide array of health and life insurance products to consumers....

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 123.41M provide 12.03x coverage of short-term debt 10.25M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 896.04M provides 74.97x coverage of total debt 11.95M, indicating robust asset backing and low credit risk.
  • Short-term investments of 155.17M provide solid 1.28x coverage of other current liabilities 121.07M, indicating strong liquidity.
  • Long-term investments of 295.61M provide solid 174.03x coverage of long-term debt 1.70M, indicating strategic financial planning.
  • Tangible assets of 896.04M provide robust 7.40x coverage of other current liabilities 121.07M, indicating strong asset backing.

Bear case

  • Investment activities of 0 provide weak support for R&D spending of 31.01M, which is 0x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Long-term investments of 295.61M represent a high 7.52x of fixed assets 39.33M, indicating potential overexposure to financial assets versus operational capabilities.
  • Tax assets of 153511.24 provide limited offset against tax liabilities of 10.95M, which is 0.01x, indicating potential future cash flow pressure from tax obligations.
  • Retained earnings of (251.07M) provide limited buffer against comprehensive income items of 14.80M, which is -16.96x, indicating elevated exposure to market risks.
  • Operating cash flow of 0 provides minimal 0x coverage of tax expenses of 3.10M, suggesting potential tax planning inefficiencies or unsustainable tax positions.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Insurance - Diversified
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BRK-B Berkshire Hathaway Inc 1,086.07 Bn 16.10 2.71 127.24 Bn
2 AIG American International Group, Inc. 44.86 Bn 14.49 1.68 9.19 Bn
3 SLF Sun Life Financial Inc 38.17 Bn 15.06 1.50 7.61 Bn
4 ACGL Arch Capital Group Ltd. 36.73 Bn 9.05 1.88 2.73 Bn
5 BNT Brookfield Wealth Solutions Ltd. 11.42 Bn 8.65 0.80 4.77 Bn
6 FIHL Fidelis Insurance Holdings Ltd 2.08 Bn -143.64 0.81 0.84 Bn
7 IGIC International General Insurance Holdings Ltd. 1.24 Bn 35.96 3.93 0.00 Bn
8 WDH Waterdrop Inc. 0.65 Bn 9.10 1.42 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.04 0.32
EV to Cash from Ops. EV/CFO 0.61 14.23
EV to Debt EV to Debt 3.04 4.74
EV to EBIT EV/EBIT 0.49 15.68
EV to EBITDA EV/EBITDA 1.40 33.76
EV to Free Cash Flow [EV/FCF] EV/FCF 1.21 18.23
EV to Market Cap EV to Market Cap 0.06 0.76
EV to Revenue EV/Rev 0.08 1.55
Price to Book Value [P/B] P/B 0.91 1.50
Price to Earnings [P/E] P/E 9.10 -4.40
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 2.23
Dividend Payout Ratio % Div Payout % (Qtr) 20.30 395.61
Dividend per Basic Share Div per Share (Qtr) 0.02 1.19
FCF Dividend Payout Ratio % FCF Dividend Payout Ratio % 0.00 10.14
Interest Coverage Interest Coverage 0.00 9.63
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex Growth (1y) % 0.00 19.97
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -4.16 15.53
Dividend Growth (1y) % Div 1y % (Qtr) -66.67 -3.62
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 54.90 7.45
EBITDA Growth (1y) % EBITDA Growth (1y) % 0.00 -3.03
EBIT Growth (1y) % EBIT 1y % (Qtr) 51.04 223.97
EBT Growth (1y) % EBT 1y % (Qtr) 51.04 226.15
EPS Growth (1y) % EPS 1y % (Qtr) 75.00 31.54
FCF Growth (1y) % FCF Growth (1y) % 0.00 -17.30
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 14.63 3.76
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.07 0.18
Cash Payout Ratio Cash Payout Ratio 0.00 0.16
Cash Ratio Cash Ratio (Qtr) 0.61 0.08
Current Ratio Curr Ratio (Qtr) 2.60 0.32
Debt to Equity Ratio Debt/Equity (Qtr) 0.02 0.20
Interest Cover Ratio Interest Cover Ratio 0.00 9.63
Times Interest Earned Times Interest Earned 0.00 9.63
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % 0.00 13.98
EBIT Margin % EBIT Margin % (Qtr) 115.66 29.75
EBT Margin % EBT Margin % (Qtr) 16.24 15.51
Gross Margin % Gross Margin % (Qtr) 51.10 45.01
Net Profit Margin % Net Margin % (Qtr) 15.60 13.40