Friday 6 November 2026
Export WASH’s income statement to Excel — free account
Washington Trust Bancorp, Inc.
WASH Financial Banks Regional
Washington Trust Bancorp, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $394.0 million, up 25.9% from fiscal 2024.
- Revenue
- +0.09%
- EPS
- +79.0%
- Free cash flow
- −48.1%
- Total debt
- −51.0%
Quarter to September 2026, against a year earlier
38.76
0.09
+0.23%
Follow WASH
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 199 | 214 | 239 | 265 | 269 | 245 | 257 | 365 | 313 | 394 | 382 | +7.9% | 247 | 263 | 274 | (11.4%) | |
| Gross margin, % | 88.42 | 85.98 | 81.50 | 75.73 | 84.23 | 93.25 | 85.03 | 52.97 | 32.17 | 58.14 | 63.46 | (30.3) pt | ||||||
| EBT | 69 | 78 | 87 | 88 | 89 | 98 | 91 | 56 | (39) | 67 | 81 | (0.2%) | ||||||
| EBT margin, % | 34.67 | 36.21 | 36.35 | 33.31 | 33.10 | 40.01 | 35.47 | 15.48 | (12.41) | 17.11 | 21.29 | (17.6) pt | ||||||
| Net income | 46 | 46 | 68 | 69 | 70 | 77 | 72 | 48 | (28) | 52 | 64 | +1.3% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 11.63 | 12.46 | 13.81 | 15.28 | 15.59 | 14.18 | 14.91 | 21.42 | 18.24 | 20.54 | 20.03 | +6.5% | |||||
| Earnings | 2.72 | 2.66 | 3.95 | 3.98 | 4.03 | 4.43 | 4.14 | 2.82 | (1.63) | 2.72 | 3.36 | 0.0% | ||||||
| Cash flow | 3.50 | 3.45 | 4.80 | 4.24 | 2.11 | 5.82 | 6.55 | 1.86 | 3.36 | 4.19 | 4.36 | +2.0% | ||||||
| Capex | (0.18) | (0.16) | (0.23) | (0.17) | (0.20) | (0.20) | (0.36) | (0.30) | (0.23) | (0.10) | (0.33) | (6.0%) | ||||||
| Free cash flow | 3.32 | 3.29 | 4.57 | 4.07 | 1.91 | 5.62 | 6.20 | 1.56 | 3.13 | 4.08 | 4.03 | +2.3% | ||||||
| Book value | 22.88 | 24.02 | 25.95 | 29.05 | 30.91 | 32.63 | 26.31 | 27.75 | 29.14 | 28.34 | 27.82 | +2.4% | ||||||
| Shares, m | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 19 | 19 | +1.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 20.50 | 19.94 | 12.03 | 13.55 | 11.12 | 12.72 | 11.43 | 11.38 | 0.00 | 10.82 | 11.54 | 12.3 | |||||
| P/S | 4.79 | 4.26 | 3.44 | 3.52 | 2.87 | 3.98 | 3.17 | 1.50 | 1.72 | 1.44 | 1.94 | 3.1 | ||||||
| P/B | 2.44 | 2.21 | 1.83 | 1.85 | 1.45 | 1.73 | 1.80 | 1.16 | 1.08 | 1.04 | 1.39 | 1.7 | ||||||
| EV/Sales | 8.42 | 7.48 | 7.13 | 7.40 | 4.41 | 3.93 | 6.61 | 4.58 | 5.02 | 2.82 | — | 5.8 | ||||||
| EV/FCF | 29.54 | 28.33 | 21.56 | 27.77 | 35.94 | 9.92 | 15.91 | 62.85 | 29.28 | 14.20 | — | 27.5 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 60 | 59 | 83 | 73 | 36 | 101 | 113 | 32 | 58 | 80 | 83 | +3.3% | |||||
| Capex | (3) | (3) | (4) | (3) | (3) | (3) | (6) | (5) | (4) | (2) | (6) | (4.8%) | ||||||
| Free cash flow | 57 | 57 | 79 | 71 | 33 | 97 | 107 | 27 | 54 | 78 | 77 | +3.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 325 | 255 | 244 | 533 | 37 | (528) | 181 | 369 | 397 | (33) | (5,436) | n/m | |||||
| Net debt | 721 | 691 | 880 | 1,026 | 414 | (11) | 884 | 1,122 | 1,034 | 545 | 303 | (3.1%) | ||||||
| Shareholders’ equity | 391 | 413 | 448 | 503 | 534 | 565 | 454 | 473 | 500 | 544 | 531 | +3.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 1.14 | 1.03 | 1.43 | 1.34 | 1.27 | 1.33 | 1.14 | 0.69 | (0.40) | 0.77 | 0.00 | (0.4) pt | |||||
| ROIC | 3.87 | 4.40 | 4.08 | 3.60 | 5.88 | 11.08 | 4.26 | 2.21 | (1.58) | 3.87 | 6.10 | 0.0 pt | ||||||
| ROE | 12.11 | 11.40 | 15.85 | 14.50 | 13.43 | 13.95 | 14.04 | 10.38 | (5.77) | 10.02 | 0.00 | (2.1) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 596 | 600 | 623 | 619 | 609 | 623 | 651 | 665 | 618 | 642 | — | +0.8% | |||||
| Revenue/emp, $m | 0.33 | 0.36 | 0.38 | 0.43 | 0.44 | 0.39 | 0.39 | 0.55 | 0.51 | 0.61 | — | +7.0% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
Washington Trust Bancorp, Inc. vs peers in Banks Regional (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| SMBC Southern Missouri Bancorp, Inc. | $776.7M | 11.0× | 10.6× | +2.83% (above 0%: growing) | +31.43% (above 0%: growing) | −50.54% (below 0%: shrinking) | 64.61% | 0.00% | Compare |
| FISI Financial Institutions, Inc. | $771.3M | 9.7× | 9.4× | +0.58% (above 0%: growing) | +24.71% (above 0%: growing) | +397.95% (above 0%: growing) | 68.40% | 0.00% | Compare |
| AGBK AGI, Inc. | $769.3M | — | — | — | — | −476.07% (below 0%: shrinking) | 45.30% | 0.00% | Compare |
| SHBI Shore Bancshares Inc | $744.8M | 10.9× | 10.4× | +3.34% (above 0%: growing) | +16.84% (above 0%: growing) | −14.11% (below 0%: shrinking) | 71.59% | 0.00% | Compare |
| HTB HomeTrust Bancshares, Inc. | $742.9M | 12.2× | 11.7× | −4.58% (below 0%: shrinking) | −5.94% (below 0%: shrinking) | +417.30% (above 0%: growing) | 77.45% | 0.00% | Compare |
| WASH Washington Trust Bancorp, Inc. | $737.6M | 11.5× | 11.4× | +0.09% (above 0%: growing) | +78.95% (above 0%: growing) | −48.12% (below 0%: shrinking) | 65.83% | 0.00% | |
| PFIS Peoples Financial Services Corp. | $730.2M | 12.9× | 11.0× | +3.78% (above 0%: growing) | −12.94% (below 0%: shrinking) | +54.41% (above 0%: growing) | 70.19% | 0.00% | Compare |
| VBNK VersaBank | $724.9M | 29.4× | 25.8× | +19.17% (above 0%: growing) | +46.67% (above 0%: growing) | −124.97% (below 0%: shrinking) | 42.29% | 0.00% | Compare |
| AROW Arrow Financial Corporation | $715.6M | 12.5× | 13.6× | +4.55% (above 0%: growing) | +1.54% (above 0%: growing) | +37.22% (above 0%: growing) | 71.42% | 0.00% | Compare |
| Median of peers | $743.8M | 12.2× | 11.0× | +3.34% | +16.84% | +11.55% | 69.30% | 0.00% |
Pay and ownership Proxy statement filed 17 March 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 1.86m | 1.95m | 67.67 |
| 2024 | 1.71m | 1.54m | 87.09 |
| 2023 | 1.48m | 506.04k | 74.73 |
| 2022 | 1.90m | 1.23m | 101.04 |
| 2021 | 1.84m | 2.30m | 115.44 |
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Read the proxy statement