Waterdrop Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	Dec '25 Dec 3, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2018 - 2019
Market Capitalization	560	421	358	1,229	478	-	Upgrade
Market Cap Growth	40.88%	17.52%	-70.88%	156.88%	-	-	Upgrade
Enterprise Value	395	137	-11	759	131	-	Upgrade
Last Close Price	1.53	1.06	0.85	2.82	1.05	-	Upgrade
PE Ratio	9.23	8.65	16.77	14.90	-	-	Upgrade
PS Ratio	1.44	1.15	1.07	3.23	1.08	-	Upgrade
PB Ratio	0.92	0.65	0.60	1.90	0.87	-	Upgrade
P/TBV Ratio	0.97	0.70	0.65	1.92	0.88	-	Upgrade
P/FCF Ratio	-	14.52	7.14	12.01	-	-	Upgrade
P/OCF Ratio	-	7.27	6.90	11.83	-	-	Upgrade
EV/Sales Ratio	1.01	0.37	-	2.00	0.30	-	Upgrade
EV/EBITDA Ratio	8.72	5.44	-	10.66	-	-	Upgrade
EV/EBIT Ratio	9.98	5.80	-	11.15	-	-	Upgrade
EV/FCF Ratio	-	4.72	-	7.43	-	-	Upgrade
Debt / Equity Ratio	0.02	0.05	0.04	0.00	0.02	0.02	Upgrade
Debt / EBITDA Ratio	0.23	1.06	3.79	0.02	-	-	Upgrade
Debt / FCF Ratio	-	1.12	0.50	0.02	-	-	Upgrade
Asset Turnover	0.51	0.44	0.44	0.50	0.64	0.83	Upgrade
Quick Ratio	2.08	2.66	3.42	4.32	3.27	3.20	Upgrade
Current Ratio	2.60	3.12	3.96	5.07	4.03	3.57	Upgrade
Return on Equity (ROE)	10.11%	7.35%	3.47%	13.91%	-48.27%	-28.36%	Upgrade
Return on Assets (ROA)	3.19%	1.77%	-0.07%	5.62%	-23.39%	-8.54%	Upgrade
Return on Capital (ROIC)	4.07%	2.23%	-0.09%	7.12%	-32.00%	-12.95%	Upgrade
Return on Capital Employed (ROCE)	6.30%	3.60%	-0.10%	10.50%	-46.60%	-14.50%	Upgrade
Earnings Yield	10.83%	11.56%	5.96%	6.71%	-49.96%	-	Upgrade
FCF Yield	-	6.89%	14.01%	8.32%	-32.77%	-	Upgrade
Dividend Yield	2.29%	1.82%	-	-	-	-	Upgrade
Buyback Yield / Dilution	0.62%	4.15%	3.52%	-34.51%	-154.60%	2.40%	Upgrade
Total Shareholder Return	2.85%	5.97%	3.52%	-34.51%	-154.60%	2.40%	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.