Income Statement Neturen Co., Ltd.

Stocks

5976

JP3288200003

Iron & Steel

Delayed Japan Exchange 01:30:54 2026-10-08 EDT			5-day change	1st Jan Change
1,432.00 ^JPY	-0.62%		-0.28%	+12.24%

08-06	Neturen Co., Ltd. Decides to Install New Manufacturing Equipment (Cutting and Marking Equipment) At Its Iwaki Plant	CI
08-06	Neturen Co., Ltd. Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Year Ending March 31, 2027	CI

10401678ddbe8af1b6.UfL3blDCuQ1URSI9w5IwLKy1Cx2nlzzD4S6FbYDwixI.YsGVPwSv7EQGAnFbifZ-ftbTclbx8lOPvmfcBuqmziIgvqIBY4eIezgPZw

Published financial data: NETUREN CO., LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Revenues	53B	57.52B	57.2B	57.56B	58.28B
Total Revenues	53B	57.52B	57.2B	57.56B	58.28B
Cost of Goods Sold, Total	41.71B	47.28B	47.35B	47.22B	47.07B
Gross Profit	11.29B	10.24B	9.85B	10.35B	11.21B
Selling General & Admin Expenses, Total	7B	7.08B	7.59B	7.89B	8.63B
Provision for Bad Debts	8M	192M	-21M	56M	-72M
R&D Expenses	576M	600M	647M	786M	756M
Depreciation & Amortization - (IS)	6M	4M	4M	23M	33M
Other Operating Expenses, Total	7.59B	7.88B	8.22B	8.75B	9.35B
Operating Income	3.7B	2.36B	1.63B	1.6B	1.86B
Interest Expense, Total	-43M	-59M	-57M	-69M	-115M
Interest And Investment Income	167M	225M	326M	313M	430M
Net Interest Expenses	124M	166M	269M	244M	315M
Income (Loss) On Equity Invest.	143M	127M	140M	157M	213M
Currency Exchange Gains (Loss)	139M	104M	138M	13M	-19M
Other Non Operating Income (Expenses)	136M	152M	168M	182M	138M
EBT, Excl. Unusual Items	4.24B	2.91B	2.34B	2.19B	2.51B
Gain (Loss) On Sale Of Investments	214M	7M	208M	1.22B	3M
Gain (Loss) On Sale Of Assets	199M	194M	179M	137M	160M
Asset Writedown	-254M	-1.86B	-17M	-758M	-336M
Legal Settlements	-	-	-90M	-	-
Other Unusual Items	67M	23M	20M	30M	10M
EBT, Incl. Unusual Items	4.47B	1.28B	2.64B	2.82B	2.34B
Income Tax Expense	1.34B	562M	590M	602M	573M
Earnings From Continuing Operations	3.12B	716M	2.05B	2.22B	1.77B
Net Income to Company	3.12B	716M	2.05B	2.22B	1.77B
Minority Interest	-434M	-335M	-512M	-400M	-442M
Net Income - (IS)	2.69B	381M	1.54B	1.82B	1.33B
Net Income to Common Incl Extra Items	2.69B	381M	1.54B	1.82B	1.33B
Net Income to Common Excl. Extra Items	2.69B	381M	1.54B	1.82B	1.33B
Per Share Items
Net EPS - Basic	67.43	9.88	41.89	51.57	39.76
Basic EPS - Continuing Operations	67.43	9.88	41.89	51.57	39.76
Basic Weighted Average Shares Outstanding	39.89M	38.56M	36.81M	35.2M	33.43M
Net EPS - Diluted	67.43	9.88	41.89	51.57	39.76
Diluted EPS - Continuing Operations	67.43	9.88	41.89	51.57	39.76
Diluted Weighted Average Shares Outstanding	39.89M	38.56M	36.81M	35.2M	33.43M
Normalized Basic EPS	55.55	38.54	25.89	27.54	33.65
Normalized Diluted EPS	55.55	38.54	25.89	27.54	33.65
Dividend Per Share	30	30	49	51	71
Payout Ratio	32.6	329.13	93.84	98.35	150.87
Supplemental Items
EBITDA	6.66B	5.07B	4.01B	3.93B	4.22B
EBITA	3.7B	2.36B	1.63B	1.6B	1.95B
EBIT	3.7B	2.36B	1.63B	1.6B	1.86B
Effective Tax Rate - (Ratio)	30.05	43.97	22.31	21.37	24.45
Normalized Net Income	2.22B	1.49B	953M	969M	1.12B
Non-Cash Pension Expense	26M	50M	-17M	-53M	-41M
Supplemental Operating Expense Items
Selling and Marketing Expenses	1.5B	1.59B	1.54B	1.7B	1.62B
Research And Development Expense From Footnotes	576M	600M	647M	786M	756M

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Assets
Cash And Equivalents	19.21B	18.32B	15.9B	19.14B	17.15B
Short Term Investments	338M	158M	276M	269M	339M
Total Cash And Short Term Investments	19.55B	18.48B	16.18B	19.41B	17.49B
Accounts Receivable, Total	15.6B	14.82B	16.66B	15.01B	16.9B
Total Receivables	15.6B	14.82B	16.66B	15.01B	16.9B
Inventory	5.8B	6.88B	7.48B	7.13B	7.6B
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	1.78B	2.2B	1.43B	3.23B	1.76B
Total Current Assets	42.72B	42.38B	41.75B	44.78B	43.75B
Net Property Plant And Equipment	28.07B	25.49B	26.07B	26.3B	29.32B
Long-term Investments	10.28B	11.08B	11.66B	11.5B	12.19B
Goodwill	-	-	-	-	1.63B
Other Intangibles, Total	778M	805M	1.03B	1.07B	1.08B
Loans Receivable Long-Term	20M	18M	18M	20M	21M
Deferred Tax Assets Long-Term	135M	110M	92M	86M	151M
Other Long-Term Assets, Total	1M	2M	1M	1M	1M
Total Assets	82B	79.89B	80.61B	83.76B	88.15B
Liabilities
Accounts Payable, Total	7.21B	7.28B	8.11B	5.46B	5.65B
Accrued Expenses, Total	749M	570M	698M	663M	856M
Short-term Borrowings	1.41B	1.26B	670M	1.95B	3.8B
Current Portion of Leases	69M	66M	107M	81M	79M
Current Income Taxes Payable	974M	172M	542M	389M	271M
Deferred Tax Liability Current	-	-	-	-	-
Other Current Liabilities	2.62B	2.45B	2.67B	2.66B	2.4B
Total Current Liabilities	13.03B	11.8B	12.79B	11.2B	13.06B
Long-Term Debt	738M	138M	16M	4.85B	7.82B
Long-Term Leases	429M	408M	379M	358M	297M
Pension & Other Post Retirement Benefits	450M	362M	36M	80M	129M
Deferred Tax Liability Non Current	335M	478M	626M	769M	1.13B
Other Non Current Liabilities	168M	156M	292M	174M	334M
Total Liabilities	15.15B	13.34B	14.14B	17.43B	22.77B
Common Stock, Total	6.42B	6.42B	6.42B	6.42B	6.42B
Additional Paid In Capital	2.41B	1.63B	1.72B	1.71B	1.71B
Retained Earnings	49.17B	47.64B	46.4B	43.85B	41.24B
Treasury Stock	-790M	-688M	-816M	-197M	-230M
Comprehensive Income and Other	2.44B	4.4B	6.28B	7.76B	9.08B
Total Common Equity	59.64B	59.39B	60B	59.54B	58.22B
Minority Interest	7.21B	7.16B	6.46B	6.79B	7.16B
Total Equity	66.86B	66.55B	66.47B	66.33B	65.38B
Total Liabilities And Equity	82B	79.89B	80.61B	83.76B	88.15B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	39.57M	37.41M	36.2M	34.18M	32.6M
ECS Total Common Shares Outstanding	39.91M	37.71M	36.2M	34.29M	32.6M
Book Value / Share	1.49K	1.58K	1.66K	1.74K	1.79K
Tangible Book Value	58.87B	58.59B	58.98B	58.47B	55.51B
Tangible Book Value Per Share	1.48K	1.55K	1.63K	1.71K	1.7K
Total Debt	2.65B	1.87B	1.17B	7.23B	11.99B
Net Debt	-16.9B	-16.6B	-15.01B	-12.18B	-5.5B
Debt Equivalent of Unfunded Proj. Benefit Obligation	378M	359M	35M	-164M	-521M
Minority Interest, Total (Incl. Fin. Div)	7.21B	7.16B	6.46B	6.79B	7.16B
Inventories - Raw Materials, Total	2.85B	3.55B	3.47B	3.62B	3.89B
Inventories - Work In Process, Total	1.78B	1.88B	2.84B	1.97B	2.03B
Inventories - Finished Goods, Total	1.17B	1.46B	1.16B	1.54B	1.68B
Full Time Employees	1.6K	1.6K	1.63K	1.6K	1.65K
Accumulated Allowance for Doubtful Accounts (Supple)	52M	189M	166M	234M	179M
Order Backlog	7.56B	8.38B	9.86B	8.17B	9.49B

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Net Income	4.47B	1.28B	2.64B	2.82B	2.34B
Depreciation & Amortization - CF	2.95B	2.7B	2.38B	2.33B	2.28B
Amortization of Goodwill and Intangible Assets - (CF)	4M	-	-	-	87M
Depreciation & Amortization, Total	2.96B	2.7B	2.38B	2.33B	2.36B
(Gain) Loss From Sale Of Asset	233M	1.84B	3M	750M	332M
(Gain) Loss on Sale of Investments - (CF)	-214M	-7M	-208M	-1.22B	-
(Income) Loss On Equity Investments - (CF)	-143M	-127M	-140M	-157M	-213M
Other Operating Activities, Total	-538M	-1.6B	-3M	-584M	-642M
Change In Accounts Receivable	-903M	888M	-1.62B	1.97B	-1.11B
Change In Inventories	-907M	-827M	-392M	640M	342M
Change In Accounts Payable	1.48B	-428M	676M	-2.64B	-565M
Change in Other Net Operating Assets	-99M	166M	852M	191M	-1.08B
Cash from Operations	6.34B	3.89B	4.19B	4.11B	1.77B
Capital Expenditure	-983M	-1.24B	-2.28B	-2.65B	-3.99B
Sale of Property, Plant, and Equipment	106M	22M	16M	34M	4M
Cash Acquisitions	-	-	-	-	-2.24B
Sale (Purchase) of Intangible assets	29M	-45M	-244M	-28M	-41M
Investment in Marketable and Equity Securities, Total	904M	132M	1.04B	-444M	1.14B
Net (Increase) Decrease in Loans Originated / Sold - Investing	9M	-9M	-1M	-35M	-4M
Other Investing Activities, Total	-105M	-63M	-172M	-278M	-106M
Cash from Investing	-40M	-1.2B	-1.65B	-3.4B	-5.24B
Short Term Debt Issued, Total	1.69B	1.6B	1.16B	1.67B	4.6B
Long-Term Debt Issued, Total	10M	-	-	6.05B	5B
Total Debt Issued	1.7B	1.6B	1.16B	7.72B	9.6B
Short Term Debt Repaid, Total	-1.79B	-1.84B	-1.81B	-1.6B	-3.97B
Long-Term Debt Repaid, Total	-541M	-540M	-109M	-13M	-1.27B
Total Debt Repaid	-2.33B	-2.38B	-1.92B	-1.61B	-5.24B
Repurchase of Common Stock	-	-1.5B	-1.5B	-2B	-2B
Common Dividends Paid	-877M	-1.25B	-1.45B	-1.78B	-2B
Common & Preferred Stock Dividends Paid	-877M	-1.25B	-1.45B	-1.78B	-2B
Other Financing Activities, Total	-462M	-756M	-1.38B	-609M	-474M
Cash from Financing	-1.97B	-4.29B	-5.08B	1.71B	-121M
Foreign Exchange Rate Adjustments	465M	413M	433M	353M	207M
Miscellaneous Cash Flow Adjustments	-	-	1M	1M	1M
Net Change in Cash	4.79B	-1.19B	-2.1B	2.77B	-3.38B
Supplemental Items
Cash Interest Paid	47M	44M	58M	67M	111M
Cash Income Tax Paid (Refund)	571M	1.67B	59M	658M	729M
Levered Free Cash Flow	4.21B	1.05B	710M	-2.03B	-1.46B
Unlevered Free Cash Flow	4.23B	1.09B	746M	-1.99B	-1.39B
Change In Net Working Capital	82M	1.81B	120M	2.64B	883M
Net Debt Issued / Repaid	-631M	-776M	-755M	6.11B	4.36B

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Profitability
Return on Assets	2.93	1.83	1.27	1.21	1.35
Return on Total Capital	3.42	2.14	1.5	1.41	1.54
Return On Equity %	4.82	1.07	3.09	3.34	2.69
Return on Common Equity	4.64	0.64	2.58	3.04	2.26
Margin Analysis
Gross Profit Margin %	21.3	17.81	17.22	17.97	19.23
SG&A Margin	13.21	12.31	13.27	13.7	14.81
EBITDA Margin %	12.56	8.81	7	6.83	7.25
EBITA Margin %	6.98	4.11	2.85	2.77	3.34
EBIT Margin %	6.98	4.11	2.85	2.77	3.19
Income From Continuing Operations Margin %	5.89	1.24	3.59	3.85	3.04
Net Income Margin %	5.08	0.66	2.7	3.15	2.28
Net Avail. For Common Margin %	5.08	0.66	2.7	3.15	2.28
Normalized Net Income Margin	4.18	2.58	1.67	1.68	1.93
Levered Free Cash Flow Margin	7.94	1.83	1.24	-3.53	-2.51
Unlevered Free Cash Flow Margin	7.99	1.89	1.3	-3.46	-2.38
Asset Turnover
Asset Turnover	0.67	0.71	0.71	0.7	0.68
Fixed Assets Turnover	1.85	2.15	2.22	2.2	2.1
Receivables Turnover (Average Receivables)	3.54	3.78	3.63	3.63	3.65
Inventory Turnover (Average Inventory)	7.97	7.46	6.6	6.47	6.39
Short Term Liquidity
Current Ratio	3.28	3.59	3.26	4	3.35
Quick Ratio	2.7	2.82	2.57	3.07	2.63
Operating Cash Flow to Current Liabilities	0.49	0.33	0.33	0.37	0.14
Days Sales Outstanding (Average Receivables)	103	96.51	100.72	100.43	99.92
Days Outstanding Inventory (Average Inventory)	45.81	48.95	55.49	56.45	57.12
Average Days Payable Outstanding	55.41	54.66	58.73	52.83	42.66
Cash Conversion Cycle (Average Days)	93.39	90.79	97.48	104.05	114.39
Long Term Solvency
Total Debt/Equity	3.96	2.82	1.76	10.9	18.35
Total Debt / Total Capital	3.81	2.74	1.73	9.83	15.5
LT Debt/Equity	1.75	0.82	0.59	7.85	12.41
Long-Term Debt / Total Capital	1.68	0.8	0.58	7.07	10.49
Total Liabilities / Total Assets	18.47	16.7	17.54	20.81	25.83
EBIT / Interest Expense	86	40.08	28.58	23.12	16.17
EBITDA / Interest Expense	154.79	85.93	70.28	56.94	36.72
(EBITDA - Capex) / Interest Expense	131.93	64.92	30.19	18.49	2.03
Total Debt / EBITDA	0.4	0.37	0.29	1.84	2.84
Net Debt / EBITDA	-2.54	-3.27	-3.75	-3.1	-1.3
Total Debt / (EBITDA - Capex)	0.47	0.49	0.68	5.67	51.48
Net Debt / (EBITDA - Capex)	-2.98	-4.34	-8.72	-9.55	-23.6
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	24.52	8.53	-0.55	0.63	1.24
Gross Profit, 1 Yr. Growth %	39.53	-9.27	-3.85	5.02	8.33
EBITDA, 1 Yr. Growth %	63.58	-23.83	-20.99	-1.92	7.48
EBITA, 1 Yr. Growth %	257.68	-36.12	-31.12	-2.09	22.07
EBIT, 1 Yr. Growth %	305.93	-36.05	-31.12	-2.09	16.61
Earnings From Cont. Operations, 1 Yr. Growth %	407.97	-77.08	186.87	7.84	-20.05
Net Income, 1 Yr. Growth %	903.73	-85.84	304.72	17.7	-26.78
Normalized Net Income, 1 Yr. Growth %	325.23	-32.93	-35.88	1.72	16.04
Diluted EPS Before Extra, 1 Yr. Growth %	923.7	-85.35	323.94	23.1	-22.9
Accounts Receivable, 1 Yr. Growth %	8.96	-4.98	12.44	-9.92	12.56
Inventory, 1 Yr. Growth %	24.1	18.71	8.6	-4.6	6.6
Net Property, Plant and Equip., 1 Yr. Growth %	-3.76	-9.2	2.28	0.88	11.49
Total Assets, 1 Yr. Growth %	8.51	-2.58	0.91	3.9	5.24
Tangible Book Value, 1 Yr. Growth %	6.17	-0.47	0.66	-0.86	-5.07
Common Equity, 1 Yr. Growth %	6.07	-0.42	1.03	-0.78	-2.22
Cash From Operations, 1 Yr. Growth %	59.61	-38.63	7.84	-2.05	-56.83
Capital Expenditures, 1 Yr. Growth %	-30.18	26.14	84.27	16.1	50.4
Levered Free Cash Flow, 1 Yr. Growth %	88.05	-74.98	-32.48	-386.17	-28.18
Unlevered Free Cash Flow, 1 Yr. Growth %	87.36	-74.27	-31.49	-366.73	-30.23
Dividend Per Share, 1 Yr. Growth %	114.29	0	63.33	4.08	39.22
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	4.21	16.25	3.89	0.03	0.93
Gross Profit, 2 Yr. CAGR %	5.99	12.51	-6.6	0.49	6.67
EBITDA, 2 Yr. CAGR %	11.11	11.62	-22.42	-11.97	2.67
EBITA, 2 Yr. CAGR %	29.66	51.16	-33.67	-17.88	9.33
EBIT, 2 Yr. CAGR %	33.37	61.12	-33.63	-17.88	6.86
Earnings From Cont. Operations, 2 Yr. CAGR %	108.59	7.9	-18.91	75.89	-7.14
Net Income, 2 Yr. CAGR %	228.02	19.23	-24.29	118.26	-7.16
Normalized Net Income, 2 Yr. CAGR %	69.49	68.88	-34.42	-19.24	8.64
Diluted EPS Before Extra, 2 Yr. CAGR %	231.76	22.48	-21.18	128.45	-2.58
Accounts Receivable, 2 Yr. CAGR %	3.99	1.75	3.36	0.64	0.69
Inventory, 2 Yr. CAGR %	12.62	21.38	13.54	1.79	0.85
Net Property, Plant and Equip., 2 Yr. CAGR %	-4.56	-6.52	-3.63	1.58	6.05
Total Assets, 2 Yr. CAGR %	3.69	2.81	-0.85	2.39	4.57
Tangible Book Value, 2 Yr. CAGR %	3.88	2.79	0.09	-0.1	-2.99
Common Equity, 2 Yr. CAGR %	2.95	2.77	0.3	0.12	-1.5
Cash From Operations, 2 Yr. CAGR %	0.29	-1.03	-18.64	2.78	-34.97
Capital Expenditures, 2 Yr. CAGR %	-52.57	-6.16	52.46	46.27	32.14
Levered Free Cash Flow, 2 Yr. CAGR %	90	-31.41	-58.9	39.01	43.37
Unlevered Free Cash Flow, 2 Yr. CAGR %	88.74	-30.57	-58.02	35.18	36.42
Dividend Per Share, 2 Yr. CAGR %	16.77	46.38	27.8	30.38	20.37
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.01	5.63	10.35	2.79	0.43
Gross Profit, 3 Yr. CAGR %	0.1	0.64	6.77	-2.87	3.04
EBITDA, 3 Yr. CAGR %	-1.45	-2.03	-0.52	-16.11	-5.91
EBITA, 3 Yr. CAGR %	0.13	2.41	16.32	-24.47	-6.28
EBIT, 3 Yr. CAGR %	1.29	4.39	21.38	-24.44	-7.69
Earnings From Cont. Operations, 3 Yr. CAGR %	27.53	-0.09	49.48	-10.83	35.24
Net Income, 3 Yr. CAGR %	41.47	15.08	79.19	-12.29	51.66
Normalized Net Income, 3 Yr. CAGR %	4.88	24.43	22.29	-24.09	-8.87
Diluted EPS Before Extra, 3 Yr. CAGR %	42.74	17.27	85.27	-8.55	59.05
Accounts Receivable, 3 Yr. CAGR %	-3.21	0.91	5.19	-1.27	4.46
Inventory, 3 Yr. CAGR %	4.89	14.62	16.96	7.14	3.37
Net Property, Plant and Equip., 3 Yr. CAGR %	-2.41	-6.13	-3.67	-2.15	4.78
Total Assets, 3 Yr. CAGR %	0.56	1.55	2.17	0.71	3.33
Tangible Book Value, 3 Yr. CAGR %	1.45	2.41	2.08	-0.22	-1.78
Common Equity, 3 Yr. CAGR %	0.78	1.81	2.19	-0.06	-0.66
Cash From Operations, 3 Yr. CAGR %	11.08	-14.85	1.85	-13.45	-23.03
Capital Expenditures, 3 Yr. CAGR %	-40.59	-34.28	17.52	39.23	47.63
Levered Free Cash Flow, 3 Yr. CAGR %	63.59	-3.34	-31.77	-21.52	11.54
Unlevered Free Cash Flow, 3 Yr. CAGR %	65.45	-2.87	-30.88	-22.24	8.43
Dividend Per Share, 3 Yr. CAGR %	6.27	10.89	51.83	19.35	33.26
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	4.08	3.27	1.53	3.36	6.48
Gross Profit, 5 Yr. CAGR %	1.96	-1.73	-2.64	0.58	6.73
EBITDA, 5 Yr. CAGR %	3	-5.3	-10.45	-6.13	0.75
EBITA, 5 Yr. CAGR %	4.28	-8.85	-15.08	-6.25	13.47
EBIT, 5 Yr. CAGR %	4.26	-8.34	-14.47	-5.16	15.34
Earnings From Cont. Operations, 5 Yr. CAGR %	0.19	-27.1	6.4	25.27	23.56
Net Income, 5 Yr. CAGR %	-1.04	-33.83	10.17	48.66	37.75
Normalized Net Income, 5 Yr. CAGR %	2.65	-6.4	-13.08	4.68	16.64
Diluted EPS Before Extra, 5 Yr. CAGR %	0.14	-32.91	12.56	53.12	43.27
Accounts Receivable, 5 Yr. CAGR %	0.98	-1.75	-0.63	0.8	3.37
Inventory, 5 Yr. CAGR %	9.47	8.37	8.27	9.3	10.23
Net Property, Plant and Equip., 5 Yr. CAGR %	-0.4	-3.83	-2.9	-3.12	0.11
Total Assets, 5 Yr. CAGR %	1.47	-0.66	-0.01	1.89	3.13
Tangible Book Value, 5 Yr. CAGR %	0.81	0.33	0.91	1.4	0.02
Common Equity, 5 Yr. CAGR %	0.72	-0.14	0.59	1.13	0.7
Cash From Operations, 5 Yr. CAGR %	4.91	-9.72	-1.93	-8.2	-14.89
Capital Expenditures, 5 Yr. CAGR %	-19.9	-23.23	-13.39	-9.5	23.16
Levered Free Cash Flow, 5 Yr. CAGR %	25.14	5.01	-5.86	11.78	-8.17
Unlevered Free Cash Flow, 5 Yr. CAGR %	24.85	5.15	-4.41	10.86	-9.28
Dividend Per Share, 5 Yr. CAGR %	7.39	6.4	14.41	18.31	38.36