showing the working

← Red Violet

The business behind the dividend

MeasureRDVTMedianFormula
Return on equity13.0%10.6%Net income ÷ shareholders’ equity
Return on capital employedOperating income ÷ (equity + total debt)
Owner earnings$23.26m$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$28.79m$155.08mOperating cash flow − capital expenditure
Operating margin14.6%14.3%Operating income ÷ revenue
Net margin14.6%10.1%Net income ÷ revenue
Debt to equityTotal debt ÷ shareholders’ equity
Interest coverOperating income ÷ interest expense
Current ratio7.18x1.55xCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversion2.23x1.66xOperating cash flow ÷ net income
Accruals-14.5%-3.1%(Net income − operating cash flow) ÷ total assets

Not computed here: Debt to equity, Long-term debt to working capital, Interest cover, Return on capital employed — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure202520242023202220212020201920182017Median
Return on equity13.0%8.1%15.7%0.9%0.9%-15.7%-26.3%-18.9%-121.2%0.9%
Return on capital employed-1.9%-15.0%-26.6%-15.0%
Operating margin14.6%10.5%4.2%0.7%-3.0%-19.8%-37.0%-46.0%-250.6%-3.0%
Net margin14.6%9.3%22.5%1.2%1.5%-19.7%-36.6%-42.1%-250.6%1.2%
Debt to equity0.00x0.05x0.00x0.00x
Current ratio7.18x4.48x8.26x7.01x11.16x3.32x3.71x3.70x7.01x
Cash conversion2.23x3.42x1.11x20.23x13.66x3.42x

How it compares in technology

Among the 101 technology companies here measured on free cash flow, Red Violet pays out less than 76 of them. The median for that group is 27.8%, against this company’s 14.5%.

Closest on free cash flow

Same sector and same denominator, so the figures are comparable. All 115 in technology →