Capital Asset PlanningCapital Asset Planning, Inc.3965東証スタンダード情報・通信業FY ending Sep 2025, consolidated, J-GAAP

What does Capital Asset Planning do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥434.5M
Capex
¥106M
of revenue 1.1%
Free cash flow
¥328.5M
Returned to shareholders
¥91.8M
of net income: 23%
Dividend per share
¥18
Payout ratio (reported)
24.7%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥401.8M
Operating cash flow¥434.5M
Cash conversion (operating CF ÷ operating income)
81.9%
Cash vs. profit gap
¥32.7M(純利益の 8.1%)
Shareholder payments — dividends
of net income 22.8% · of FCF 27.9%
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
30.0%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥434.5M
FY ending Sep 2021: ¥996.6M¥996.6MFY ending Sep 2022: -¥182.2M-¥182.2MFY ending Sep 2023: ¥1.22B¥1.22BFY ending Sep 2024: -¥283.4M-¥283.4MFY ending Sep 2025: ¥434.5M¥434.5MFY21FY22FY23FY24FY25
Free cash flow¥328.5M
FY ending Sep 2021: ¥486.6M¥486.6MFY ending Sep 2022: -¥460M-¥460MFY ending Sep 2023: ¥879.7M¥879.7MFY ending Sep 2024: -¥429.5M-¥429.5MFY ending Sep 2025: ¥328.5M¥328.5MFY21FY22FY23FY24FY25
Net income¥401.8M
FY ending Sep 2021: ¥69.6M¥69.6MFY ending Sep 2022: -¥248.4M-¥248.4MFY ending Sep 2023: ¥221.6M¥221.6MFY ending Sep 2024: ¥156.8M¥156.8MFY ending Sep 2025: ¥401.8M¥401.8MFY21FY22FY23FY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第37期(2024/10/01-2025/09/30)

    ID S100XB9Q2025-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(2023/10/01-2024/09/30)

    ID S100V0DS2024-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2022/10/01-2023/09/30)

    ID S100SIP92023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(令和3年10月1日-令和4年9月30日)

    ID S100PV2C2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(令和2年10月1日-令和3年9月30日)

    ID S100N4P32021-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和1年10月1日-令和2年9月30日)

    ID S100KFZ52020-12-24Open

Extracted from XBRL: 51 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.