Subscribe

Capital Asset Planning, Inc. (3965.T)

JPY867.00 +5.00 (+0.58%)
JP JPX Technology Software - Application
Address Shinfujita Building 530-0003
Osaka, JP
CEO Masakazu Kitayama
IPO 2016-10-11
ISIN JP3244420000

Explore sections of this company profile

Description

Capital Asset Planning, Inc., established in Osaka, Japan, in 1990, delivers system integration services both domestically and internationally. The company develops specialized application systems tailored for life insurance providers, encompassing policy design, issuance processes, customer information portals for relationship management, and broader web and PC system development. They also create sophisticated tools for life planning, public pension estimations, and retirement scenario simulations. For banks and securities firms, CAP offers comprehensive systems that facilitate over-the-counter sales of investment trusts, life and individual annuity insurance, along with solutions for portfolio design, individual stock selection, information dissemination for defined contribution pension participants, and future fund management projections. A key offering is their cloud-based Wealth Management Workstation (WMW), an integrated asset management platform, which also supports their estate planning services for financial practitioners. Additionally, CAP provides financial planning education, covering subjects like portfolio and life insurance theories, real estate, and private banking, including tax law, and develops and distributes related educational content.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY867.00 +5.00 (+0.58%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4.4K
Beta
3.30
Float Shares
2.66M
Free Float %
46.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.17% -3.06% -1.67% -1.20% +3.90% -0.60% +8.27% +17.86% -25.54% -37.74% -37.74%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
867.00
DCF (Unlevered) 118.20 -86.4%
DCF (Levered) 401.63 -53.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.88
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +13.0%
    +18.5% Q1'26: +11.9% (vs Q1'25)
  • EPS growth Software - Application: +28.6%
    +155.8% Q1'26: +9.1% (vs Q1'25)
  • FCF margin FCF growth · Software - Application: +45.3%
    +2.9% Q1'26: +12.9% (vs Q1'25)
  • EBIT margin Software - Application: +9.4%
    +5.9% Q1'26: +15.4% (vs Q1'25)
  • ROIC Software - Application: +7.5%
    +11.6% Q1'26: +39.3% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    +0.2% Q1'26: +0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    1.67× Q1'26: 0.67× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (3.30) × ERP
WACC = 77% × Ke + 23% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 118.41 Current price: 867.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Revenue
4.24B
est: 4.25B (-0.3%)
6.01B
est: 5.95B (+1.0%)
6.55B
est: 6.88B (-4.8%)
7.29B
est: 7.20B (+1.3%)
6.88B
est: 7.00B (-1.7%)
6.63B
est: 6.80B (-2.5%)
6.75B
est: 7.00B (-3.6%)
8.05B
est: 7.60B (+5.9%)
8.18B
est: 8.60B (-4.9%)
9.69B
est: 9.50B (+2.0%)
EBITDA
334.36M
est: 275.06M (+21.6%)
454.23M
est: 384.72M (+18.1%)
613.28M
est: 444.85M (+37.9%)
804.67M
est: 465.54M (+72.8%)
350.88M
est: 452.61M (-22.5%)
387.13M
est: 439.68M (-12.0%)
53.22M
est: 452.61M (-88.2%)
761.85M
est: 491.40M (+55.0%)
613.21M
est: 556.06M (+10.3%)
846.59M
est: 614.25M (+37.8%)
EBIT
261.07M
est: 89.91M (+190.4%)
338.13M
est: 125.76M (+168.9%)
503.30M
est: 145.42M (+246.1%)
658.80M
est: 152.18M (+332.9%)
189.19M
est: 147.96M (+27.9%)
141.12M
est: 143.73M (-1.8%)
-320.97M
est: 147.96M (-316.9%)
337.68M
est: 160.64M (+110.2%)
258.10M
est: 181.77M (+42.0%)
566.37M
est: 200.80M (+182.1%)
Net Income
150.58M
est: 199.13M (-24.4%)
218.36M
est: 208.17M (+4.9%)
281.37M
est: 350.30M (-19.7%)
437.89M
est: 382.46M (+14.5%)
89.29M
est: 110.83M (-19.4%)
69.57M
est: 80.97M (-14.1%)
-248.38M
221.62M
est: 100.50M (+120.5%)
156.76M
est: 351.45M (-55.4%)
401.82M
est: 552.44M (-27.3%)
SGA
754.58M
est: 710.90M (+6.1%)
810.30M
est: 994.32M (-18.5%)
963.77M
est: 1.15B (-16.2%)
1.11B
est: 1.20B (-7.5%)
1.11B
est: 1.17B (-5.5%)
1.11B
est: 1.14B (-2.0%)
1.21B
est: 1.17B (+3.0%)
1.29B
est: 1.27B (+1.6%)
1.35B
est: 1.44B (-6.4%)
1.59B
est: 1.59B (+0.2%)
EPS
36.99
est: 34.68 (+6.7%)
43.22
est: 36.25 (+19.2%)
53.19
est: 61.00 (-12.8%)
76.73
est: 66.60 (+15.2%)
15.65
est: 19.30 (-18.9%)
12.19
est: 14.10 (-13.5%)
-43.45
38.72
est: 17.50 (+121.3%)
27.35
est: 61.20 (-55.3%)
69.97
est: 96.20 (-27.3%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-14 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-13 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-12 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-11 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-08 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-07 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-01 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-30 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-28 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-27 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-24 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-23 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-22 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-21 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-20 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-17 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-04-16 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
410.20M
OE per share TTM
71.41
Owner's Yield
8.20%
Maintenance CapEx ratio
16.91%
Maint CapEx / Avg PPE
4.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.57M
Shares Outstanding
5.75M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Koichi Aoki Finance & Accounting Department Manager and Director male
Masakazu Kitayama President, Chief Executive Officer & Director male
Shigeo Ando GM of SS Planning Business Division & Director male
Tsutomu Satomi General Manager of System Solution Business Division & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits