Previous Close | $20.85 |
Intrinsic Value | $99.35 |
Upside potential | +376% |
Data is not available at this time.
China Yuchai International Limited operates as a leading manufacturer and distributor of diesel engines in China, serving commercial vehicle, marine, and industrial markets. The company generates revenue primarily through engine sales, aftermarket parts, and service offerings, with a strong focus on heavy-duty and medium-duty applications. Its product portfolio includes high-performance engines compliant with evolving emissions standards, positioning it as a key supplier to domestic OEMs and end-users. China Yuchai benefits from its vertically integrated production capabilities, which allow for cost-efficient manufacturing and quality control. The company holds a competitive position in China's fragmented diesel engine market, leveraging its long-standing relationships with commercial vehicle manufacturers and regional distribution networks. While facing competition from global players and alternative energy technologies, China Yuchai maintains market share through technological upgrades and adherence to stringent environmental regulations. Its marine and power generation segments provide diversification, though the commercial vehicle sector remains its core revenue driver.
In FY 2024, China Yuchai reported revenue of RMB 19.1 billion, with net income of RMB 323 million, reflecting a net margin of approximately 1.7%. The company generated RMB 779 million in operating cash flow, demonstrating its ability to convert sales into cash despite modest profitability. Capital expenditures of RMB 360 million suggest ongoing investments in production capacity and technology upgrades to maintain competitiveness.
The company delivered diluted EPS of RMB 8.21, supported by its 39.3 million outstanding shares. While profitability metrics remain constrained by industry cyclicality and competitive pressures, China Yuchai's operating cash flow coverage of capital expenditures indicates prudent capital allocation. The business maintains adequate earnings power to fund operations and selective growth initiatives within its core markets.
China Yuchai's balance sheet shows RMB 6.3 billion in cash and equivalents against RMB 2.6 billion in total debt, providing substantial liquidity. This conservative financial structure positions the company to navigate economic cycles and invest in emission-compliant technologies. The strong cash position relative to debt obligations suggests low near-term refinancing risks.
The company paid a dividend of RMB 2.58 per share, reflecting a commitment to shareholder returns despite modest earnings growth. China Yuchai's performance remains tied to China's commercial vehicle demand and infrastructure spending. While not exhibiting rapid growth, the company maintains stable cash generation supporting its dividend policy through market cycles.
Trading at modest earnings multiples, the market appears to price in China Yuchai's position as a cyclical industrial player with exposure to China's domestic engine demand. Valuation reflects expectations of steady but unexceptional performance, with potential upside tied to technological advancements or market share gains in specialized engine segments.
China Yuchai's strategic advantages include its established market position, compliance with emission standards, and strong regional distribution. The outlook remains cautiously optimistic, dependent on China's commercial vehicle recovery and the company's ability to adapt to electrification trends while maintaining diesel engine relevance. Near-term performance will likely follow broader industrial and transportation sector trends in China.
Company filings, financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |