WDH 分类 A Waterdrop Inc. American Depositary Shares (each representing the right to receive 10 Class A Ordinary Shares)
NYSE · Insurance · 在 SEC EDGAR 上查看 ↗ 收盘 十月 2, 2026 10-K/10-Q 四月 28, 2026
$1.03
· % 处于52周区间
· 高于低点
· 至高点
$0.9652周低点
$2.0352周高点
市值
$3.72B
P/E
6.9
EPS
$0.15
收入
$3.98B
WDH 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$1.03
市值
$3.72B
P/E
6.9
EPS
$0.15
收入
$3.98B
股息收益率
3.5%
ROE
11.4%
负债/权益
0.0
52周区间
$1–$2
WDH 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
区间
条形图
柱状图粒度会根据所选周期进行调整 — 将鼠标悬停在图表上可查看柱状图的开盘价/最高价/最低价/收盘价。
10年表现 收入、净利润、利润率和每股收益趋势
收入$3.98B2019-12-31 → 2025-12-31
EPS$0.152020-12-31 → 2025-12-31
自由现金流$214M2021-12-31 → 2025-12-31
净利率14.3%2021-12-31 → 2025-12-31
估值与比率
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？
| 指标 | 5年趋势 | WDH | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| P/E | 6.95年均值 ≈14.1 | ≈14.1 | 32.5 | 低估 | |
| P/S | 0.95年均值 ≈2.2 | ≈2.2 | 10.4 | 低估 | |
| P/B (市净率) | 0.75年均值 ≈1.4 | ≈1.4 | 5.7 | 低估 | |
| EV / EBITDA (企业价值 / EBITDA) | 7.45年均值 ≈-20.5 | ≈-20.5 | · | · | |
| Price / FCF (股价/自由现金流) | 17.35年均值 ≈14.8 | ≈14.8 | · | · | |
| Price / Cash Flow (市现率) | 15.25年均值 ≈11.9 | ≈11.9 | · | · | |
| EV / Revenue (市值/营收) | 0.75年均值 ≈0.8 | ≈0.8 | · | · | |
| EV / FCF (市值/自由现金流) | 12.85年均值 ≈12.5 | ≈12.5 | · | · | |
| Price / Tangible Book (市净率（有形资产）) | 0.85年均值 ≈1.5 | ≈1.5 | · | · |
同行中位数按每项指标的标准化基础计算，可能与本股票显示的TTM/MRQ基础不完全匹配。
盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
| 指标 | 5年趋势 | WDH | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Operating Margin (营业利润率) | 9.3%5年均值 ≈-5.1% | ≈-5.1% | -7.0% | 顶尖 | |
| EBITDA Margin (息税折旧摊销前利润率) | 9.3%5年均值 ≈-5.1% | ≈-5.1% | -6.1% | 顶尖 | |
| Pretax Margin (税前利润率) | 13.7%5年均值 ≈-0.11% | ≈-0.11% | -12.0% | 顶尖 | |
| Net Profit Margin (净利润率) | 14.3%5年均值 ≈1.3% | ≈1.3% | -11.5% | 顶尖 | |
| ROA | 8.4%5年均值 ≈-0.75% | ≈-0.75% | -3.2% | 顶尖 | |
| ROE | 11.4%5年均值 ≈-19.8% | ≈-19.8% | -2.0% | 顶尖 | |
| ROIC | 7.4%5年均值 ≈-4.1% | ≈-4.1% | -4.6% | 顶尖 |
财务健康 债务、流动性、偿付能力 — 资产负债表强度
| 指标 | 5年趋势 | WDH | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Debt / Equity (负债/股东权益比率) | 0.05年均值 ≈0.0 | ≈0.0 | 0.1 | 低负债 | |
| Current Ratio (流动比率) | 2.15年均值 ≈3.7 | ≈3.7 | 1.3 | 流动性强 | |
| Quick Ratio (速动比率) | 1.25年均值 ≈2.6 | ≈2.6 | 1.0 | 流动性强 |
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
此比率组尚无数据
基本面数据不足，尚无法计算此比率组。
资本效率 资产周转率、库存周转率、应收账款周转率
| 指标 | 5年趋势 | WDH | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Asset Turnover (资产周转率) | 0.65年均值 ≈0.5 | ≈0.5 | 1.0 | 弱 | |
| Receivables Turnover (应收账款周转率) | 4.05年均值 ≈4.3 | ≈4.3 | 6.2 | 弱 | |
| Revenue / Employee (年营业收入 ÷ 员工人数（报告的 headcount，yfinance）。衍生数据 — 非存储的 SEC-XBRL 概念。) | ≈$1.3M | · | · | · |
价值 · ≈ 5年均值 · 行业中值 · 相对于中值的评判
股息 收益率、派息率、股息历史、5年CAGR
股息收益率3.5%
派息率22.9%
年度化派息≈$0.06
| 除息日 | 金额 | 货币 | 收益率 |
|---|---|---|---|
| 四月 24, 2026 | $0.03 | USD | ≈1.8% |
| 四月 11, 2025 | $0.02 | USD | ≈6.6% |
| 十月 11, 2024 | $0.02 | USD | ≈4.5% |
| 四月 18, 2024 | $0.04 | USD | ≈3.3% |
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
19.8%
| 期间 | 报告 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|---|
| 2026年6月30日 | 九月 8, 2026 | $0.34 | — | — |
| 2026年3月31日 | 六月 8, 2026 | $0.27 | — | — |
| 2025年9月30日 | $0.06 | $0.04 | 64.9% | |
| 2025年6月30日 | $0.06 | $0.04 | 70.9% | |
| 2025年3月31日 | $0.00 | $0.04 | -100.0% | |
| 2024年12月31日 | $0.04 | $0.03 | 43.4% |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $3.98B | $2.77B | $2.63B | $2.80B | $3.21B | $3.03B | |
| R&D Expense | $233M | $217M | $299M | $291M | $379M | $244M | |
| SG&A Expense | $310M | $368M | $402M | $389M | $531M | $407M | |
| Operating Expenses | $3.61B | $2.59B | $2.64B | $2.32B | $5.07B | $3.52B | |
| Operating Income | $371M | $178M | $-7M | $478M | $-1.86B | $-496M | |
| Interest Income | $136M | $149M | $136M | $82M | $49M | $27M | |
| Other Non-op | $37M | $25M | $31M | $67M | $10M | $8M | |
| Pretax Income | $543M | $361M | $164M | $631M | $-1.80B | $-614M | |
| Income Tax | $-22M | $10M | $555.0K | $23M | $-221M | $50M | |
| Net Income | $569M | $368M | $167M | $608M | $-1.57B | $-664M | |
| EPS (Basic) | $0.16 | $0.10 | $0.04 | $0.15 | $-0.58 | $-0.94 | |
| EPS (Diluted) | $0.15 | $0.10 | $0.04 | $0.15 | $-0.58 | $-0.94 | |
| Shares (Basic) | 3,615,328,154 | 3,650,504,339 | 3,769,679,736 | 3,921,388,720 | 2,990,507,749 | 1,174,583,516 | |
| Shares (Diluted) | 3,713,518,076 | 3,719,776,955 | 3,880,861,496 | 4,022,467,160 | 2,990,507,749 | 1,174,583,516 | |
| EBITDA | $371M | $178M | $-7M | $478M | $-1.86B | · |
资产负债表
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $483M | $986M | $397M | $1.57B | $818M | $1.06B | |
| Short-term Investments | $531M | $1.61B | $3.00B | $2.13B | $1.97B | $1.19B | |
| Receivables | $1.26B | $716M | $693M | $676M | $644M | $540M | |
| Prepaid Expense | $251M | $183M | $190M | $342M | $370M | $651M | |
| Current Assets | $3.98B | $4.64B | $5.43B | $5.69B | $5.03B | $4.53B | |
| PP&E (Net) | $256M | $240M | $34M | $31M | $45M | $29M | |
| PP&E (Gross) | $342M | $314M | $100M | $87M | $83M | $51M | |
| Accum. Depreciation | $86M | $74M | $66M | $56M | $38M | $22M | |
| Goodwill | $81M | $81M | $81M | $3M | $3M | $3M | |
| Intangibles | $177M | $153M | $177M | $57M | $57M | $53M | |
| Total Assets | $7.10B | $6.45B | $6.15B | $5.92B | $5.25B | $4.71B | |
| Accrued Liabilities | · | · | · | $28M | $72M | $0 | |
| Short-term Debt | $47M | $198M | $138M | · | · | · | |
| Current Liabilities | $1.89B | $1.48B | $1.37B | $1.12B | $1.25B | $1.27B | |
| Deferred Tax | $44M | $84M | $73M | $30M | $14M | $226M | |
| Total Liabilities | $1.95B | $1.58B | $1.47B | $1.16B | $1.28B | $1.52B | |
| Total Debt | $47M | $198M | $138M | · | · | · | |
| Common Stock | $143.0K | $139.0K | $139.0K | $135.0K | $134.0K | $41.0K | |
| Paid-in Capital | $6.73B | $6.83B | $7.00B | $7.38B | $7.33B | · | |
| Retained Earnings | $-1.63B | $-2.19B | $-2.56B | $-2.73B | $-3.33B | $-1.67B | |
| Treasury Stock | $16.0K | $15.0K | $12.0K | $3.0K | · | · | |
| AOCI | $44M | $160M | $144M | $108M | $-21M | $15M | |
| Stockholders' Equity | $5.15B | $4.80B | $4.59B | $4.77B | $3.97B | $-1.66B | |
| Liabilities + Equity | $7.10B | $6.45B | $6.15B | $5.92B | $5.25B | $4.71B | |
| Shares Outstanding | 3,608,834,920 | 3,624,773,740 | 3,701,622,010 | 3,909,945,660 | 3,942,801,610 | 1,203,526,000 |
现金流
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Stock-based Comp | $52M | $87M | $134M | $112M | $226M | $228M | |
| Deferred Tax | $-22M | $8M | $-2M | $22M | $-225M | $50M | |
| Amort. of Intangibles | $129.0K | $128.0K | $138.0K | $139.0K | $186.0K | $173.0K | |
| Operating Cash Flow | $244M | $437M | $407M | $766M | $-1.10B | $-777M | |
| CapEx | $30M | $218M | $14M | $12M | $36M | $27M | |
| Investing Cash Flow | $-225M | $292M | $-1.17B | $-140M | $-847M | $-1.22B | |
| Dividends Paid | $130M | $159M | · | · | · | · | |
| Financing Cash Flow | $-374M | $-199M | $-377M | $-57M | $2.12B | $2.05B | |
| Net Change in Cash | $-375M | $533M | $-1.12B | $606M | $162M | $29M | |
| Taxes Paid | $362.0K | $2M | $1M | $2M | $3M | $704.0K | |
| Free Cash Flow | $214M | $219M | $393M | $754M | $-1.13B | · |
盈利能力
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Operating Margin | 9.3% | 6.4% | -0.26% | 17.1% | -58.1% | · | |
| Net Margin | 14.3% | 13.3% | 6.4% | 21.7% | -49.1% | · | |
| Pretax Margin | 13.7% | 13.0% | 6.2% | 22.5% | -56.0% | · | |
| EBITDA Margin | 9.3% | 6.4% | -0.26% | 17.1% | -58.1% | · | |
| ROA | 8.4% | 5.8% | 2.8% | 10.9% | -31.6% | · | |
| ROE | 11.4% | 7.8% | 3.6% | 13.9% | -135.9% | · | |
| ROIC | 7.4% | 3.5% | -0.14% | 9.7% | -41.1% | · |
流动性与偿付能力
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 2.1 | 3.1 | 4.0 | 5.1 | 4.0 | · | |
| Quick Ratio | 1.2 | 2.2 | 3.0 | 3.9 | 2.7 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | · | · | · |
效率
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.4 | 0.4 | 0.5 | 0.6 | · | |
| Receivables Turnover | 4.0 | 3.9 | 3.8 | 4.2 | 5.4 | · |
每股
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Book Value / Share | $1.43 | $1.32 | $1.24 | $1.22 | $1.01 | · | |
| Revenue / Share | $1.07 | $0.75 | $0.68 | $0.70 | · | · | |
| Cash Flow / Share | $0.07 | $0.12 | $0.10 | $0.19 | · | · | |
| Cash / Share | $0.13 | $0.27 | $0.11 | $0.40 | $0.21 | · | |
| EPS (TTM) | $0.15 | $0.10 | $0.04 | $0.15 | $-0.58 | · |
估值 (TTM)
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.98B | $2.77B | $2.63B | $2.80B | $3.21B | · | |
| Net Income TTM | $569M | $368M | $167M | $608M | $-1.57B | · | |
| Market Cap | $6.86B | $4.28B | $3.85B | $13.02B | $5.44B | · | |
| Enterprise Value | $5.89B | $1.88B | $594M | · | · | · | |
| P/E | 12.7 | 11.8 | 26.0 | 22.2 | -2.4 | · | |
| P/S | 1.7 | 1.5 | 1.5 | 4.6 | 1.7 | · | |
| P/B | 1.3 | 0.9 | 0.8 | 2.7 | 1.4 | · | |
| P / Tangible Book | 1.4 | 0.9 | 0.9 | 2.8 | 1.4 | · | |
| P / Cash Flow | 28.1 | 9.8 | 9.5 | 17.0 | -5.0 | · | |
| P / FCF | 32.0 | 19.5 | 9.8 | 17.3 | -4.8 | · | |
| EV / EBITDA | 15.9 | 10.5 | -88.1 | · | · | · | |
| EV / FCF | 27.5 | 8.6 | 1.5 | · | · | · | |
| EV / Revenue | 1.5 | 0.7 | 0.2 | · | · | · | |
| Dividend Yield | 1.9% | 3.7% | · | · | · | · | |
| Earnings Yield | 7.9% | 8.5% | 3.9% | 4.5% | -42.0% | · | |
| Payout Ratio | 22.9% | 43.2% | · | · | · | · | |
| Annual Payout | $130M | $159M | · | · | · | · |
每股
| 指标 | 趋势 | Q4 2025 |
|---|---|---|
| EPS (TTM) | $0.15 |
估值 (TTM)
| 指标 | 趋势 | Q4 2025 |
|---|---|---|
| Revenue TTM | $3.98B | |
| Net Income TTM | $569M | |
| P/E | 12.7 | |
| Earnings Yield | 7.9% | |
| Annual Payout | $130M |
最近期在左侧 · 空值显示为 ·
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 收入 | $3.98B | $2.77B | $2.63B | $2.80B | $3.21B |
| 营业利润率 % | 9.3% | 6.4% | -0.26% | 17.1% | -58.1% |
| 净收入 | $569M | $368M | $167M | $608M | $-1.57B |
| 稀释后每股收益 (EPS) | $0.15 | $0.10 | $0.04 | $0.15 | $-0.58 |
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.0 | 0.0 | 0.0 | · | · |
| 流动比率 | 2.1 | 3.1 | 4.0 | 5.1 | 4.0 |
| 速动比率 | 1.2 | 2.2 | 3.0 | 3.9 | 2.7 |
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 自由现金流 | $214M | $219M | $393M | $754M | $-1.13B |
机构持有人 (13F) 42 家申报者 · $27.5M 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸；单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存，而非方向性判断。
持有人
42
持有价值
$27.5M
新仓位
11
已退出持仓
6
机构活动 — Q2 2026 与上一季度对比
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 11 (+5 与上一季度对比) | 6 (0 与上一季度对比) | 7 (0 与上一季度对比) | 7 (-2 与上一季度对比) | +550K |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天，外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过，优先显示最近一个已完整报告的季度对。
激进投资者及 5%+ 股东 1 持仓
提交了 SEC Schedule 13D 的投资者 — 持有超过 5% 的受益所有权，意图影响发行人（激进股东持股、董事会活动、并购）。每一行显示该申报人持仓的最新已知状态。
| 申报人 | 已申报 | 持股 | 状态 | 目的 | 申报 |
|---|---|---|---|---|---|
| Tencent Holdings Limited, Image Frame Investment (HK) Limited, Tencent Mobility Limited | 2021年5月17日 | · | 初始申报 | 被动投资 | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
WDH 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
评级 · 7 位分析师
买入
中位数目标
$1.70
+64.7%
3 42.9%
强烈买入
3 42.9%
买入
1 14.3%
持有
0 0.0%
卖出
0 0.0%
强烈卖出
12个月价格目标
4 位分析师 · 2026-10-02平均目标 $1.72 +66.9%
← 低于所有目标
当前价格 $1.03
最低$1.25
平均值$1.72
最高$2.23
同行比较（GICS 子行业） 关键指标与行业同行对比
财年依据，价格截至各公司上一个财年末收盘价。
我的指标 您的个人关注列表 — 来自完整基本面的选定行
选择对您重要的指标 — 点击上方完整基本面中任意行的 + 号。
您的选择已保存，并会跟随您浏览所有股票。
来源：SEC 20-F 于 四月 28, 2026 申报