US · CYD
China Yuchai International Limited
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Singapore 048581
- Website
- cyilimited.com
Price · as of 2024-12-31
$40.00
Market cap 1.89B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3.50 | -91.25% |
| Intrinsic Value(DCF) | $139,057.79 | +347,544.48% |
| Graham-Dodd Method(GD) | $32.20 | -19.5% |
| Graham Formula(GF) | $16.00 | -60% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $10.76 | $25.82 | $332.24 | $36.10 | $136.20 |
| 2011 | $7.14 | $27.66 | $26.84 | $14.30 | $7.10 |
| 2012 | $7.59 | $16.59 | $10.36 | $25.40 | $0.00 |
| 2013 | $10.76 | $19.25 | $5.85 | $24.50 | $66.50 |
| 2014 | $10.41 | $16.81 | $0.00 | $29.90 | $30.90 |
| 2015 | $5.82 | $9.83 | $6.37 | $23.90 | $0.00 |
| 2016 | $10.62 | $16.69 | $8.50 | $29.20 | $13.70 |
| 2017 | $15.23 | $21.64 | $18.62 | $32.20 | $85.70 |
| 2018 | $12.70 | $36.47 | $17.62 | $9.30 | $20.30 |
| 2019 | $9.03 | $14.82 | $41.71 | $27.40 | $38.30 |
| 2020 | $13.33 | $19.93 | $129.46 | $27.00 | $40.90 |
| 2021 | $10.14 | $22.49 | $21.78 | $11.20 | $10.60 |
| 2022 | $6.66 | $14.27 | $7.21 | $28.30 | $0.00 |
| 2023 | $8.21 | $47.82 | $14.28 | $31.70 | $19.80 |
| 2024 | $19.20 | $24.84 | $13.93 | $32.20 | $16.00 |
AI valuation
Our deep-learning model estimates China Yuchai International Limited's (CYD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3.50
- Current price
- $40.00
- AI upside
- -91.25%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$139,057.79
+347,544.48% upside
Graham-Dodd
$32.20
-19.5% upside
Graham Formula
$16.00
-60% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CYD | China Yuchai Internationa… | $40.00 | 1.89B | -38% | +347,544% | -19% | -60% | 8.68 | 0.59 | 0.28 | 1.41 | 49.76 | 0.74 | 14.73% | 3.12% | 1.69% | 6.75% | 8.43% | 2.35% | 0.28 | 8.06 | 1.55 | 1.18 | -3.19 | 1745.00% | 602.00% | -7630.00% | 4.35% | 0.06 | 4.17% | 1.89% | 16.40% | 13.09% | 2.76 | 7.04 | 0.09 | 1.68 |
| BLDP | Ballard Power Systems Inc… | $2.14 | 643.58M | +1,143% | -38% | — | +1,028% | -1.16 | 0.56 | 5.41 | 0.66 | -1.51 | 0.56 | -31.52% | -262.87% | -464.99% | -38.97% | -105.74% | -34.96% | 0.04 | -85.41 | 9.25 | 8.44 | 1.88 | 7705.00% | -3188.00% | -700.00% | -35.99% | -1.43 | -78.29% | 0.00% | 0.00% | 0.00% | 1.12 | 1.51 | -2.94 | -1.27 |
| BW | Babcock & Wilcox Enterpri… | $8.86 | 984.35M | +88% | -95% | — | — | -1.67 | -0.35 | 0.14 | 297.58 | — | -0.26 | 24.68% | 3.50% | -8.35% | 24.67% | 11.83% | -7.96% | -1.90 | 0.54 | 1.26 | 0.56 | 249.17 | -6555.00% | -137.00% | 14955.00% | -129.98% | -0.31 | -61.27% | 18.58% | -31.10% | 18.91% | 24.50 | -4.73 | 0.86 | -1.84 |
| CODI | Compass Diversified | $7.49 | 563.52M | +327% | -61% | — | — | — | 1.25 | 0.29 | -19.30 | — | -0.41 | 43.47% | 2.28% | -12.08% | 0.00% | 1.33% | 0.00% | 4.25 | 0.24 | 2.42 | 0.77 | -14.79 | -142609.00% | 479.00% | -5887.00% | -9.29% | -0.02 | -1.60% | 0.00% | — | 302.26% | 55.37 | -46.14 | 1.26 | 0.39 |
| DCO | Ducommun Incorporated | $123.59 | 1.85B | +88% | -58% | -87% | — | -57.36 | 2.94 | 2.36 | 773.79 | — | 6.84 | 26.87% | -3.92% | -4.12% | -5.05% | -3.16% | -2.94% | 0.07 | -2.55 | 3.50 | 0.95 | 0.70 | -20810.00% | 485.00% | -34260.00% | -2.50% | -0.19 | -6.15% | 0.00% | 0.00% | 12.15% | -60.31 | -40.05 | 2.36 | 3.78 |
| GRC | The Gorman-Rupp Company | $64.23 | 1.69B | -26% | -59% | — | -64% | 32.39 | 4.14 | 2.52 | 16.54 | 101.14 | -31.04 | 28.84% | 13.97% | 7.77% | 13.45% | 10.27% | 6.17% | 0.74 | 4.08 | 2.37 | 1.25 | 2.27 | 3203.00% | 344.00% | 6006.00% | 5.17% | 1.08 | 12.48% | 1.14% | 36.90% | 6.47% | 20.86 | 22.39 | 2.92 | 3.66 |
| ICFI | ICF International, Inc. | $83.13 | 1.53B | +51% | -63% | -95% | -93% | 15.56 | 1.39 | 0.76 | 11.15 | — | -4.67 | 34.06% | 8.10% | 4.89% | 9.11% | 7.82% | 4.45% | 0.56 | 18.01 | 1.27 | 0.60 | 3.17 | -1495.00% | -727.00% | -1992.00% | 8.43% | 0.35 | 7.57% | 0.73% | 11.30% | 6.80% | 13.13 | 16.57 | 1.06 | 2.71 |
| NMM | Navios Maritime Partners … | $72.16 | 2.1B | -9% | -59% | +124% | +70% | 3.32 | 0.39 | 0.91 | 3.60 | — | 0.40 | 66.11% | 33.56% | 27.53% | 12.50% | 11.14% | 6.79% | 0.46 | 3.59 | 1.08 | 0.87 | 1.76 | -1491.00% | 208.00% | -64949.00% | -42.93% | 1.18 | -13.03% | 0.50% | 1.70% | 2.55% | 5.27 | -4.51 | 1.77 | 0.79 |
| NSSC | Napco Security Technologi… | $46.61 | 1.66B | -8% | -51% | -89% | -88% | 32.83 | 8.45 | 7.85 | 27.43 | — | 8.62 | 55.63% | 25.47% | 23.90% | 25.74% | 53.64% | 21.91% | 0.03 | — | 6.75 | 5.37 | -1.60 | -1119.00% | -381.00% | 1745.00% | 3.61% | 2.23 | 68.76% | 0.96% | 31.40% | 3.54% | 28.78 | 25.89 | 7.33 | 32.88 |
| THR | Thermon Group Holdings, I… | $50.78 | 1.67B | -15% | -78% | -71% | -72% | 17.50 | 1.89 | 1.88 | 10.20 | 440.53 | 8.10 | 44.74% | 16.01% | 10.74% | 11.03% | 9.97% | 7.03% | 0.31 | 7.72 | 2.43 | 1.50 | 1.09 | 397.00% | 72.00% | -377.00% | 5.64% | 0.56 | 8.66% | 0.00% | 0.00% | 5.35% | 13.15 | 19.84 | 2.11 | 4.06 |
| TNC | Tennant Company | $61.03 | 1.13B | +39% | -60% | -75% | -92% | 25.54 | 1.86 | 0.93 | 10.80 | — | 3.29 | 40.24% | 6.74% | 3.64% | 7.17% | 7.60% | 3.56% | 0.57 | 9.01 | 2.05 | 1.24 | 1.90 | -4612.00% | -647.00% | -3660.00% | 3.87% | 0.22 | 5.36% | 1.96% | 50.00% | 9.87% | 16.73 | 31.34 | 1.13 | 3.15 |
About China Yuchai International Limited
China Yuchai International Limited, through its subsidiaries, manufactures, assembles, and sells diesel and natural gas engines for trucks, buses and passenger vehicles, marine, industrial, and agriculture applications in the People's Republic of China and internationally. It operates through two segments, Yuchai and HLGE. The company provides diesel engines comprising 4- and 6-cylinder diesel engines, high horsepower marine diesel engines, and power generator engines, as well as natural gas engines, diesel power generators, diesel engine parts, and remanufacturing services; and generator sets, as well as plug in hybrid engines, range extenders, power generation powertrains, hybrid powertrains, integrated electric drive axel powertrains, and fuel cell systems. It also engages in the hospitality and property development activities. In addition, the company designs, produces, and sells exhaust emission control systems. It distributes its engines directly to auto original equipment manufacturers, agents, and retailers, as well as provides maintenance and retrofitting services. The company was founded in 1951 and is based in Singapore.
- CEO
- Weng Ming Hoh
- Employees
- 8.93K
- Beta
- 1.23
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($139,057.79 ÷ $40.00) − 1 = +347,544.48% (DCF, example).