ランキングに戻る

Cummins Inc (CMI)

適正価値
IndustrialsSpecialty Industrial MachineryUnited States

ファンダメンタル

70

株価

$523.95

時価総額

$71.46B

パート1 · 企業の価値

概要

Cummins is an American manufacturer of diesel, natural gas and gasoline engines and of the systems that surround them: fuel systems, turbochargers, exhaust aftertreatment, transmissions, electronic controls, power generators and alternators. Its engines run heavy- and medium-duty trucks, buses, pick-ups, construction and mining machines, marine vessels, rail and standby power plants; displacement ranges from 2.8 to 15 litres in the on-highway range and up to very large industrial units. Cummins does not build trucks: it supplies the engine and the components to the manufacturers that do, and then follows that engine for the rest of its life through a worldwide network of more than 640 distributor and service locations. In fiscal 2025 consolidated net sales were $33.7 billion. The company also runs Accelera, a small and loss-making unit dedicated to electrified powertrains and hydrogen technologies; in 2025 it fully impaired the goodwill of the electrolyzer business and announced it would stop new commercial activity in that space.

収益の仕組み

Two streams, with very different rhythms. The first is original equipment: Cummins sells engines and components to truck and machinery manufacturers, one unit at a time, at prices negotiated in multi-year supply programmes. The second is the installed base: once an engine is in the field it needs filters, injectors, turbochargers, remanufactured parts, overhauls and service contracts, and those are sold through the Distribution segment and through independent dealers for the fifteen or twenty years the engine works. Aftermarket parts and service carry higher and steadier margins than first fitment, and they keep earning while new truck orders are weak. A third, smaller stream is power generation equipment — standby and prime generator sets sold to data centres, hospitals, industrial sites and defence customers — which in 2025 was the growing part of the business.

セグメント別売上高

Distribution36.8%

The company's own sales, service and parts network — more than 640 wholly owned, joint-venture and independent locations across seven geographic regions — selling engines, generator sets, spare parts and repair work directly to end users and fleets. Because it resells what the other segments build, it carries the largest share of sales to outside customers.

Components25.7%

Designs and builds the systems that go around an engine: exhaust aftertreatment, turbochargers, fuel systems, valvetrain technology, electronic controls, automated transmissions, drivetrain and braking systems. It sells both to Cummins' own engine lines and to outside truck and machinery manufacturers.

Engine24.1%

Diesel, natural gas and gasoline engines from 2.8 to 15 litres and from 48 to 715 horsepower, for heavy-duty and medium-duty trucks, buses, light-duty pick-ups and off-highway machinery. Its customers are the truck and equipment manufacturers that fit the engine in their own vehicles.

Power Systems12.2%

Standby and prime power generator sets from 2 kW to 3.5 MW, high-horsepower industrial engines and generator alternators, sold to data centres, industrial sites, healthcare and defence customers. In 2025 this was the fastest-growing part of the group, pulled by backup power for data centres.

Accelera1.3%

The zero-emission unit: battery systems, electric powertrains and hydrogen technologies, still in early commercialisation and loss-making. In 2025 Cummins wrote off the goodwill of its electrolyzer business and said it would stop new commercial activity there.

競争優位性(moat)

特許・ライセンス · 狭い

Cummins' advantage rests on things that are hard to copy quickly rather than on size alone. Certifying an engine family under US, European and Chinese emissions rules takes years of development and testing, and the aftertreatment know-how that makes a diesel legal is the part truck makers are least willing to develop themselves. Once an engine is specified into a truck platform, changing supplier means re-engineering and re-certifying the vehicle. And the installed base feeds a service and parts network of more than 640 locations that competitors would need decades to build, which is why aftermarket revenue keeps flowing when new-truck demand stops. The limits are real: the customers are a handful of large manufacturers who can and do build their own engines, and a shift away from internal combustion would devalue much of the intellectual property — Cummins itself lists exactly that among its risks.

需要を左右する要因

景気循環型

The core of the business follows the heavy-truck order cycle, which is one of the sharper cycles in industry: fleets buy when freight rates and utilisation are high and credit is cheap, and stop almost completely when they are not, so engine and component volumes can swing by a third from peak to trough. Construction and mining machinery add a second cycle on top. Two things soften the ride. Aftermarket parts and service depend on trucks already on the road and on miles driven, not on new orders, so they keep earning through the downturn. And power generation follows a different clock altogether — data centre construction, grid reliability and backup capacity — which is why in fiscal 2025 Distribution and Power Systems set records while Engine and Components sales fell on weak North American heavy- and medium-duty truck demand. Regulation adds an artificial cycle of its own: a new emissions deadline pulls purchases forward into the year before it and empties the year after.

主なリスク

  • The emissions settlements with EPA, CARB and the DOJ — Cummins discloses as a risk any adverse consequence of the agreements it entered with the US Environmental Protection Agency, the California Air Resources Board, the Environmental and Natural Resources Division of the DOJ and the California Attorney General's Office to resolve regulatory civil claims over its emissions certification and compliance process for certain engines used mainly in US pick-up trucks. The agreements became final in April 2024 and require additional mitigation projects; the company also flags adverse reputational impact and the legal actions that may follow.
  • Emissions rules can tighten — or loosen — unpredictably — The company lists increased scrutiny from regulatory agencies and unpredictability in the adoption, implementation and enforcement of emission standards around the world, evolving climate legislation, and — pointing the other way — emissions deregulation. Both directions hurt: tighter rules raise development cost, while deregulation devalues the compliance technology Cummins has spent years building.
  • Dependence on a few large truck manufacturers — Among its risk factors Cummins names large truck manufacturers and other original equipment customers discontinuing the outsourcing of their engine supply, experiencing financial distress, or changing control. Its own filing states that PACCAR alone accounted for 13 percent of consolidated net sales in 2025.
  • Tariffs and trade disruption — The filing lists adverse consequences from changes in tariffs and other trade disruptions, and changes in international, national and regional trade laws, regulations and policies. Cummins builds and ships parts across borders — engines assembled in one country with components made in several others — so a tariff change alters landed cost on a large share of the product.
  • The energy transition may leave the current product behind — Cummins names the development of new technologies that reduce demand for its current products and services, and the risk of not successfully developing new technologies and products to address the energy transition, alongside lower than expected acceptance of new or existing products. The 2025 write-off of the electrolyzer goodwill inside Accelera is the disclosed instance of the second half of that risk.
  • Costs, supply and capacity — The company discloses raw material, transportation and labour price fluctuations and supply shortages, variability in material and commodity costs, and the difficulty of aligning capacity and production with demand. It also flags product recalls and product liability claims, and the results of joint ventures and other investees it does not directly control.

顧客集中度

主要顧客が売上高の13%を占める

PACCAR — the maker of Kenworth, Peterbilt and DAF trucks — is Cummins' largest customer and accounted for 13 percent of consolidated net sales in fiscal 2025, down from 16 percent in each of 2024 and 2023. The filing states PACCAR was the only customer above 10 percent of net sales in 2025. Other named original-equipment customers include Stellantis, Daimler, Traton, Volkswagen Caminhões e Ônibus, Komatsu and SANY Heavy Industry, none of them disclosed individually. Concentration is therefore moderate at the invoice level, but heavier than it looks in substance: a handful of truck manufacturers decide whether a Cummins engine goes into their platform at all.

強気材料

Buyers argue that Cummins has quietly stopped being a truck-cycle stock. In fiscal 2025 revenue fell about one percent while Distribution and Power Systems set records on data centre backup power, showing that the parts of the company tied to electricity demand can carry earnings through a weak North American truck market. They point to the installed base: millions of engines in the field that need filters, injectors and overhauls for fifteen years regardless of what fleets order next quarter, sold through a service network of more than 640 locations that no newcomer can replicate. They add that the emissions expertise regulators forced everyone to develop is a barrier, not just a cost, and that the same customers who might insource an engine will not insource aftertreatment. Finally, they read the Accelera electrolyzer write-off as discipline rather than failure — management stopping a cash drain when the hydrogen outlook deteriorated instead of defending a strategy.

弱気材料

Sellers fear that the engine business is being asked to fund a transition that may never pay. Accelera absorbed a large loss in fiscal 2025 including the charges tied to the electrolyzer review, and the company's own risk factors name both the failure to develop technologies for the energy transition and the possibility that new technologies reduce demand for today's products — a squeeze from both sides. They point to customer power: PACCAR alone was 13 percent of sales, and Cummins itself lists as a risk that large truck makers stop outsourcing their engines, something several European groups have already chosen to do. They note that Engine and Components sales fell in 2025 on weak North American heavy- and medium-duty demand, and that the recent strength is concentrated in data centre power, a market growing fast now but built on capital spending decisions of a handful of buyers. And they read the April 2024 settlements with the EPA, CARB and the DOJ over emissions certification as evidence that compliance is a live liability rather than a settled competence, with mitigation projects and reputational consequences the company flags as ongoing.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 34.9Score: 72Market cap: $376.91B

Cummins names Caterpillar as its primary rival in Power Systems, where the two sell large diesel and gas engines and generator sets to the same data-centre, mining, marine and industrial buyers.

P/E: 23.1Score: 67Market cap: $58.25B

PACCAR offers its own MX engines in Kenworth, Peterbilt and DAF trucks, so every truck sold with an MX is a heavy-duty engine Cummins did not sell to that fleet.

P/E: 47.6Score: 58Market cap: $12.11B

Generac competes with Cummins in standby and prime power generator sets, from home backup units to commercial and industrial installations.

Daimler Truck Holding AG (Detroit Diesel)Not tracked

Through its Detroit and Mercedes-Benz engine brands, Daimler Truck builds the heavy-duty truck engines that go head to head with Cummins for the same North American and European fleet customers.

Weichai Power Co., Ltd. (潍柴动力股份有限公司)Not tracked

Weichai is the other large independent diesel engine maker cited by Cummins, competing for truck, construction and power-generation engine orders above all in China and other emerging markets.

Rolls-Royce Power Systems AG (mtu)Not tracked

The mtu brand competes directly with Cummins Power Systems on high-horsepower engines and backup generator sets for data centres, marine propulsion and rail.

貸借対照表と流動性

売上高

$34.71B

直近12か月(2026/6/30まで)

純利益

$2.83B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$2.39B

自己資本合計

$12.35B

負債合計

$20.58B

流動比率

1.73

利払い倍率

12.13

負債/EBITDA

1.53

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$479.40

現在株価

$523.95

安全マージン

-9.3%

適正価値レンジ

$311.61 - $647.19

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$745.96
ディスカウンテッド・キャッシュフロー(DCF):$369.87
利益倍率(P/E):$309.60
グレアムの成長公式:$534.70
収益力価値(EPV):$195.85
正当化されたP/B:$217.90
配当割引モデル(ゴードン):$108.49
P/FFO(運用から生まれる資金):$472.10
中間サイクル利益:$625.67
売上高倍率:$712.67
アナリスト・コンセンサス:買い (19B / 9H / 0S)
直近の決算サプライズ:-7.87%

バリュエーション指標

P/E レシオ

26.42

ROE

23.9%

P/B レシオ

5.54

P/FCF

21.12

粗利益率

25.3%

ROIC

12.3%

収益性レーダー

価値創造(経済的モート)

ROIC

12.3%

WACC

10.5%

ROIC − WACC

+1.8 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(18)

  • EPS shows upward trend
  • EPS CAGR 9.98%
  • Price CAGR 15.08%
  • ROIC 12.3%
  • P/FCF 21.12
  • Debt/Equity ratio
  • Operating Margin 11.2%
  • Positive Free Cash Flow
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 21.9%
  • Revenue Growth 5Y 11.2%
  • Analyst Consensus 68% Buy
  • Earnings Quality (OCF/NI) 1.64
  • Share Dilution 0.6%
  • Piotroski F-Score 7/9

不合格(9)

  • Gross Margin 25.3%
  • P/B Ratio 5.54
  • CapEx intensity
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Earnings Surprise avg -0.3%
  • PEG Ratio 2.34
  • Net Margin Trend 8.1% vs 9.1%

データなし(1)

  • Dividend Payout NaN%

Piotroski F-スコア

7/9

財務健全性が高い

score
criteria

利益の質

1.64

高品質:利益はキャッシュに裏付けられている

株式希薄化

0.6%

株式数は安定している

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Ms. Jennifer W. RumseyCEO & Chairman of the Board51
Mr. Mark A. SmithCFO & VP57
Ms. Bonnie Jean FetchExecutive VP & President of Operations54
Ms. Jennifer Mary BushVP & President of Power Systems Business51
Ms. Amy Rochelle DavisVP & President of Accelera by Cummins and Components55
Mr. Jonathan WoodVP & Chief Technical Officer54
Hon. Nicole Y. Lamb-HaleVP, Chief Administrative Officer & Corporate Secretary58
Mr. Nicholas J. ArensExecutive Director of Investor Relations and Business Analysis & Planning-
Mr. Marvin BoakyeVP & Chief Human Resources Officer51
Mr. Brett MerrittVP & President of Engine Business48

監査リスク

5

取締役会リスク

5

報酬リスク

4

株主権利リスク

2

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-10

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-04

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-08-04

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for CMI, sourced from Markets Gazette.

  • 5/6/2026POSITIVE
    Cummins Ups Guidance on Data Center Demand, Truck Recovery

    Cummins Inc. has raised its guidance, signaling strong performance driven by robust demand from data centers and a recovery in the trucking sector. CEO Jennifer Rumsey highlighted these key growth drivers, which are offsetting challenges like rising fuel costs. The company's ability to capitalize on these trends suggests operational resilience and strategic positioning. Investors should note this upward revision as a positive indicator of future earnings potential and market share gains for Cummins in the industrial sector.

  • 3/7/2026POSITIVE
    Cummins' Fastest-Growing Business Isn't Trucks. It's Data Center Power.

    Cummins Inc. is experiencing significant growth in its data center power solutions business, driven by the burgeoning artificial intelligence (AI) infrastructure buildout. This strategic shift is transforming the industrial engine manufacturer into a key player in the data center power supply market. The company's ability to capitalize on AI-related demand, beyond its traditional truck engine segment, signals strong future revenue potential and diversification. Investors are likely to view this as a positive development, indicating adaptability and a strong position in a high-growth sector.

  • 3/4/2026POSITIVE
    $1000 Invested In Cummins 5 Years Ago Would Be Worth This Much Today

    An investment of $1000 in Cummins Inc. (CMI) five years ago would be worth approximately $2100 today, a 110% return that outperforms the S&P 500 over the same period. This outcome highlights the strong performance of the engine and power systems manufacturer, benefiting from the energy transition and demand for electric and hydrogen mobility solutions. For investors, the consistent growth in stock value suggests effective management and a winning long-term strategy, making Cummins a potentially attractive stock for growth and sustainability-oriented portfolios.

via Markets Gazette