XML 60 R49.htm IDEA: XBRL DOCUMENT v3.25.1
Investment in joint ventures (Tables)
12 Months Ended
Dec. 31, 2024
Investments accounted for using equity method [abstract]  
Share of Results of Joint Ventures and Carrying Amount of Investment to Joint Ventures

 

31.12.2022

 

 

31.12.2023

 

 

31.12.2024

 

 

31.12.2024

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

US$’000

 

Share of results of joint ventures, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Y & C Engine Co., Ltd

 

 

(54,116

)

 

 

(4,019

)

 

 

15,680

 

 

 

2,186

 

MTU Yuchai Power Co., Ltd.

 

 

40,279

 

 

 

74,727

 

 

 

86,504

 

 

 

12,058

 

Guangxi Purem Yuchai Automotive
   Technology Co., Ltd.

 

 

(11,278

)

 

 

(4,508

)

 

 

987

 

 

 

138

 

Other joint ventures

 

 

(2,431

)

 

 

(4,117

)

 

 

(1,618

)

 

 

(226

)

 

 

(27,546

)

 

 

62,083

 

 

 

101,553

 

 

 

14,156

 

 

 

31.12.2023

 

 

31.12.2024

 

 

31.12.2024

 

 

RMB’000

 

 

RMB’000

 

 

US$’000

 

Carrying amount of investments:

 

 

 

 

 

 

 

 

 

Y & C Engine Co., Ltd

 

 

12,977

 

 

 

34,872

 

 

 

4,861

 

MTU Yuchai Power Co., Ltd

 

 

203,156

 

 

 

286,841

 

 

 

39,985

 

Guangxi Purem Yuchai Automotive Technology
    Co., Ltd.

 

 

15,869

 

 

 

16,856

 

 

 

2,350

 

Other joint ventures

 

 

5,227

 

 

 

10

 

 

 

1

 

 

 

237,229

 

 

 

338,579

 

 

 

47,197

 

Summary of Significant Joint Ventures

Details of significant joint ventures of the Group are as follows:

 

Name of company

 

Principal activities

 

Place of
incorporation/
business

 

Group’s effective equity
interest

 

 

 

 

 

31.12.2023

 

31.12.2024

 

 

 

 

 

%

 

%

Held by subsidiaries

 

 

 

 

 

 

 

 

Y & C Engine Co., Ltd (“Y&C”)

 

Manufacture and sale of
heavy-duty diesel engines,
spare parts and after-sales
services

 

PRC

 

34.4

 

34.4

MTU Yuchai Power Co., Ltd
    (“MTU Yuchai Power”)

 

Manufacture off-road diesel
engines

 

PRC

 

38.2

 

35.7

Guangxi Purem Yuchai Automotive
   Technology Co., Ltd. (“Purem”)

 

Application development,
production, sales and
service on engine exhaust
control systems

 

PRC

 

37.4

 

37.4

 

Summarized Financial Information of Joint Ventures and Reconciliation with Carrying Amount of Investment in Consolidated Financial Statements

Summarised financial information of the Group’s significant joint ventures, based on its IFRS financial statements, and reconciliation with the carrying amount of investment in the consolidated financial statements are as follows:

 

 

31.12.2022

 

 

Y & C

 

 

MTU
Yuchai Power

 

 

Purem

 

 

Total

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

Revenue

 

 

1,255,967

 

 

 

594,197

 

 

 

69,380

 

 

 

1,919,544

 

Depreciation and amortization

 

 

(29,617

)

 

 

(9,733

)

 

 

(7,726

)

 

 

(47,076

)

Interest (expense)/income, net

 

 

(30,547

)

 

 

470

 

 

 

(469

)

 

 

(30,546

)

Profit/(loss) for the year, representing total
   comprehensive income for the year

 

 

(65,961

)

 

 

66,076

 

 

 

(23,016

)

 

 

(22,901

)

Proportion of the Group’s ownership

 

 

45

%

 

 

50

%

 

 

49

%

 

 

 

Group’s share of results

 

 

(29,682

)

 

 

33,038

 

 

 

(11,278

)

 

 

 

Unrealized profit on transactions with joint venture

 

 

(24,434

)

 

 

7,241

 

 

 

 

 

 

 

Group’s share of results of significant joint ventures

 

 

(54,116

)

 

 

40,279

 

 

 

(11,278

)

 

 

(25,115

)

Group’s share of results of other joint ventures,
   representing the Group’s share of total
   comprehensive loss of other joint ventures

 

 

 

 

 

 

 

 

 

 

 

(2,431

)

Group’s share of results for the year, representing
   the Group’s share of total comprehensive loss
   for the year

 

 

 

 

 

 

 

 

 

 

 

(27,546

)

 

 

31.12.2023

 

 

Y & C

 

 

MTU
Yuchai Power

 

 

Purem

 

 

Total

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

Non-current assets

 

 

685,434

 

 

 

74,794

 

 

 

51,877

 

 

 

812,105

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

- Cash and bank balances

 

 

64,252

 

 

 

523,858

 

 

 

16,171

 

 

 

604,281

 

- Others

 

 

426,105

 

 

 

226,881

 

 

 

45,009

 

 

 

697,995

 

Total assets

 

 

1,175,791

 

 

 

825,533

 

 

 

113,057

 

 

 

2,114,381

 

Non-current liabilities

 

 

(146,218

)

 

 

(4,825

)

 

 

 

 

 

(151,043

)

Current liabilities

 

 

(946,348

)

 

 

(414,396

)

 

 

(80,672

)

 

 

(1,441,416

)

Total liabilities

 

 

(1,092,566

)

 

 

(419,221

)

 

 

(80,672

)

 

 

(1,592,459

)

Net assets

 

 

83,225

 

 

 

406,312

 

 

 

32,385

 

 

 

521,922

 

Proportion of the Group’s ownership

 

 

45

%

 

 

50

%

 

 

49

%

 

 

 

Group’s share of net assets

 

 

37,451

 

 

 

203,156

 

 

 

15,869

 

 

 

 

Unrealized profit on transactions with joint venture

 

 

(24,474

)

 

 

 

 

 

 

 

 

 

Carrying amount of significant joint ventures

 

 

12,977

 

 

 

203,156

 

 

 

15,869

 

 

 

232,002

 

Carrying amount of other joint ventures

 

 

 

 

 

 

 

 

 

 

 

5,227

 

Carrying amount of the investment in joint
    ventures

 

 

 

 

 

 

 

 

 

 

 

237,229

 

 

5.
Investment in joint ventures (cont’d)

 

 

31.12.2023

 

 

Y & C

 

 

MTU
Yuchai Power

 

 

Purem

 

 

Total

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

Revenue

 

 

1,562,179

 

 

 

708,432

 

 

 

79,119

 

 

 

2,349,730

 

Depreciation and amortization

 

 

(63,648

)

 

 

(8,682

)

 

 

(7,557

)

 

 

(79,887

)

Interest (expense)/income, net

 

 

(22,508

)

 

 

6,762

 

 

 

36

 

 

 

(15,710

)

Profit/(loss) for the year, representing total
   comprehensive income for the year

 

 

(6

)

 

 

150,030

 

 

 

(9,201

)

 

 

140,823

 

Proportion of the Group’s ownership

 

 

45

%

 

 

50

%

 

 

49

%

 

 

 

Group’s share of results

 

 

(3

)

 

 

75,015

 

 

 

(4,508

)

 

 

 

Unrealized profit on transactions with joint venture

 

 

(4,016

)

 

 

(288

)

 

 

 

 

 

 

Group’s share of results of significant joint ventures

 

 

(4,019

)

 

 

74,727

 

 

 

(4,508

)

 

 

66,200

 

Group’s share of results of other joint ventures,
   representing the Group’s share of total
   comprehensive loss of other joint ventures

 

 

 

 

 

 

 

 

 

 

 

(4,117

)

Group’s share of results for the year,
   representing the Group’s share of total
   comprehensive income for the year

 

 

 

 

 

 

 

 

 

 

 

62,083

 

 

 

31.12.2024

 

 

Y & C

 

 

MTU
Yuchai Power

 

 

Purem

 

 

Total

 

 

Total

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

US$’000

 

Non-current assets

 

 

615,724

 

 

 

80,622

 

 

 

42,707

 

 

 

739,053

 

 

 

103,021

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Cash and bank balances

 

 

63,381

 

 

 

610,900

 

 

 

40,084

 

 

 

714,365

 

 

 

99,580

 

- Others

 

 

443,449

 

 

 

253,523

 

 

 

29,891

 

 

 

726,863

 

 

 

101,322

 

Total assets

 

 

1,122,554

 

 

 

945,045

 

 

 

112,682

 

 

 

2,180,281

 

 

 

303,923

 

Non-current liabilities

 

 

(185,872

)

 

 

(5,101

)

 

 

 

 

 

(190,973

)

 

 

(26,621

)

Current liabilities

 

 

(840,925

)

 

 

(360,026

)

 

 

(78,282

)

 

 

(1,279,233

)

 

 

(178,320

)

Total liabilities

 

 

(1,026,797

)

 

 

(365,127

)

 

 

(78,282

)

 

 

(1,470,206

)

 

 

(204,941

)

Net assets

 

 

95,757

 

 

 

579,918

 

 

 

34,400

 

 

 

710,075

 

 

 

98,982

 

Proportion of the Group’s ownership

 

 

45

%

 

 

50

%

 

 

49

%

 

 

 

 

 

 

Group’s share of net assets

 

 

43,091

 

 

 

289,959

 

 

 

16,856

 

 

 

 

 

 

 

Unrealized profit on transactions with
   joint venture

 

 

(8,219

)

 

 

(3,118

)

 

 

 

 

 

 

 

 

 

Carrying amount of significant joint
   ventures

 

 

34,872

 

 

 

286,841

 

 

 

16,856

 

 

 

338,569

 

 

 

47,196

 

Carrying amount of other joint
   ventures

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

1

 

Carrying amount of the investment
   in joint ventures

 

 

 

 

 

 

 

 

 

 

 

338,579

 

 

 

47,197

 

 

5.
Investment in joint ventures (cont’d)

 

31.12.2024

 

 

Y & C

 

 

MTU
Yuchai
Power

 

 

Purem

 

 

Total

 

 

Total

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

US$’000

 

Revenue

 

 

1,492,662

 

 

 

973,322

 

 

 

78,569

 

 

 

2,544,553

 

 

 

354,701

 

Depreciation and amortization

 

 

(73,861

)

 

 

(9,471

)

 

 

(7,198

)

 

 

(90,530

)

 

 

(12,620

)

Interest (expense)/income, net

 

 

(20,545

)

 

 

10,570

 

 

 

47

 

 

 

(9,928

)

 

 

(1,384

)

Profit for the year, representing total
   comprehensive income for the year

 

 

12,587

 

 

 

173,606

 

 

 

2,014

 

 

 

188,207

 

 

 

26,235

 

Proportion of the Group’s ownership

 

 

45

%

 

 

50

%

 

 

49

%

 

 

 

 

 

 

Group’s share of results

 

 

5,664

 

 

 

86,803

 

 

 

987

 

 

 

 

 

 

 

Unrealized profit on transactions with joint
   venture

 

 

10,016

 

 

 

(299

)

 

 

 

 

 

 

 

 

 

Group’s share of results of significant joint
   ventures

 

 

15,680

 

 

 

86,504

 

 

 

987

 

 

 

103,171

 

 

 

14,382

 

Group’s share of results of other joint
   ventures, representing the Group’s share
   of total comprehensive loss of other joint
   ventures

 

 

 

 

 

 

 

 

 

 

 

(1,618

)

 

 

(226

)

Group’s share of results for the year,
   representing the Group’s share of
   total comprehensive income for the year

 

 

 

 

 

 

 

 

 

 

 

101,553

 

 

 

14,156