China Merchants Port Holdings Co (FRA:CPM) Forward Rate of Return (Yacktman) %: 9.98% (As of Dec. 2025) — 13% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:CPM China Merchants Port Holdings Co Ltd FRA:CPM
87 GF Score
Price €1.78
GF Value €1.54
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is China Merchants Port Holdings Co Forward Rate of Return (Yacktman) %?

China Merchants Port Holdings Co FRA:CPM -1.38% 87 Forward Rate of Return (Yacktman) % is 9.98% as of Dec. 2025, which is 13% below its 10-year median of 11.50. GuruFocus rates FRA:CPM with a GF Score™ of 87/100 and a GF Value™ of €1.54 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 766 Transportation companies, China Merchants Port Holdings Co ranks better than 50.39% on this metric.

Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. China Merchants Port Holdings Co's forward rate of return for was 9.98%.

The historical rank and industry rank for China Merchants Port Holdings Co's Forward Rate of Return (Yacktman) % or its related term are showing as below:

FRA:CPM' s Forward Rate of Return (Yacktman) % Range Over the Past 10 Years
Min: -4.73   Med: 11.5   Max: 23.98
Current: 10.48

During the past 13 years, China Merchants Port Holdings Co's highest Forward Rate of Return was 23.98. The lowest was -4.73. And the median was 11.50.

FRA:CPM's Forward Rate of Return (Yacktman) % is ranked better than
50.39% of 766 companies
in the Transportation industry
Industry Median: 10.27 vs FRA:CPM: 10.48

Unlike the Earnings Yield %, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.


China Merchants Port Holdings Co  (FRA:CPM) Forward Rate of Return (Yacktman) % Explanation

Unlike the Earnings Yield, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.

For the growth part of the Forward Rate of Return calculation, GuruFocus uses the 5-year average growth rate of EBITDA per share as the growth rate, and the growth rate is always capped at 20%. For the Free Cash Flow we use per share data averaged over five years. The reason we use five years is to make it comparable to the growth rate.


Be Aware

In the Forward Rate of Return calculation, the growth rate is added directly to today's free cash flow yield. Therefore the calculation is reliable only if the company can grow at the same rate in the future as it did in the past. Investors should pay close attention to this when researching growth stocks. A more accurate measurement for return is Return on Capital.


China Merchants Port Holdings Co Forward Rate of Return (Yacktman) % Related Terms


China Merchants Port Holdings Co Forward Rate of Return (Yacktman) % Historical Data

* Premium members only.

The historical data trend for China Merchants Port Holdings Co's Forward Rate of Return (Yacktman) % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

China Merchants Port Holdings Co Forward Rate of Return (Yacktman) % Chart

China Merchants Port Holdings Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Forward Rate of Return (Yacktman) %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.30 -6.44 -5.43 -0.67 9.98

China Merchants Port Holdings Co Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Forward Rate of Return (Yacktman) % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.44 2.46 10.72 10.32 11.55

China Merchants Port Holdings Co Forward Rate of Return (Yacktman) % Competitor Comparison

For the Marine Shipping subindustry, China Merchants Port Holdings Co's Forward Rate of Return (Yacktman) %, along with its competitors' market caps and Forward Rate of Return (Yacktman) % data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


China Merchants Port Holdings Co Forward Rate of Return (Yacktman) % vs Transportation Industry

For the Transportation industry and Industrials sector, China Merchants Port Holdings Co's Forward Rate of Return (Yacktman) % distribution charts can be found below:

* The bar in red indicates where China Merchants Port Holdings Co's Forward Rate of Return (Yacktman) % falls into.


FRA:CPM
87GF Score
China Merchants Port Holdings Co Ltd FRA:CPM
Forward Rate of Return (Yacktman) % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

China Merchants Port Holdings Co Forward Rate of Return (Yacktman) % Calculation

Forward Rate of Return is a concept that Don Yacktman uses in his investment approach. Yacktman explained the forward rate of return concept in detail in his interview with GuruFocus. Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. He said in the interview (March 2012, when the S&P 500 was at about 1400):

If the business is stable, this calculation is fairly straightforward. For instance, on the S&P 500 we would normalize earnings. We would then calculate what percentage of those earnings are not reinvested in the underlying businesses and are therefore free. Historically, for the S&P 500, this has been just under 50% of earnings. Currently, we expect the S&P to earn about 70 on a normalized basis, a number which is far below reported earnings due to our adjusting for record high profit margins. $70 X ½ / 1400 gives you a normalized free cash flow yield of approximately 2.5%.

The historical real growth rate of the S&P 500 (companies) is about 1.5%. Assuming an inflation rate of 2.5%, the forward rate of return on an investment in the S&P 500 is about 6.5% today (2.5% free cash flow yield plus 1.5% real growth plus 2.5% inflation).

China Merchants Port Holdings Co's Forward Rate of Return of Dec. 2025 is

Forward Rate of Return=Normalized Free Cash Flow/Price+5-Year EBITDA Growth Rate
=0.15883333/1.604+0.0008
=9.98 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Forward Rate of Return (Yacktman) % of 9.98% mean?
China Merchants Port Holdings Co (FRA:CPM) has a Forward Rate of Return (Yacktman) % of 9.98% as of Dec. 2025. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on China Merchants Port Holdings Co and its competitors. This is 13% below median its historical median of 11.50. According to the industry distribution chart, China Merchants Port Holdings Co ranks #380 out of 766 companies in the Transportation industry, placing it in the top 49.6%.
Is China Merchants Port Holdings Co's Forward Rate of Return (Yacktman) % too high?
China Merchants Port Holdings Co's current Forward Rate of Return (Yacktman) % of 9.98% is 13% below median its 10-year median of 11.50. The Transportation industry median Forward Rate of Return (Yacktman) % is 10.27. China Merchants Port Holdings Co's value of 9.98% is 2.8% below this industry median. Based on the distribution chart, China Merchants Port Holdings Co ranks #380 out of 766 companies in the Transportation industry, which is above the industry midpoint. Overall, China Merchants Port Holdings Co has a GF Score™ of 87/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does China Merchants Port Holdings Co's Forward Rate of Return (Yacktman) % compare to competitors?
According to the Transportation industry distribution chart, China Merchants Port Holdings Co ranks #380 out of 766 companies for Forward Rate of Return (Yacktman) %. This puts China Merchants Port Holdings Co in the upper half of its industry. The industry median Forward Rate of Return (Yacktman) % is 10.27. China Merchants Port Holdings Co's value of 9.98% is 2.8% below this benchmark. While the company's 10-year median is 11.50 vs. the industry median of 10.27, China Merchants Port Holdings Co has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Forward Rate of Return (Yacktman) % for a Transportation company?
The median Forward Rate of Return (Yacktman) % among Transportation companies is 10.27, based on 766 companies in the industry. Companies in the top quartile (top 25%) have a Forward Rate of Return (Yacktman) % significantly above this median, while those in the bottom quartile fall well below. However, Forward Rate of Return (Yacktman) % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. China Merchants Port Holdings Co's current Forward Rate of Return (Yacktman) % of 9.98% is 2.8% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Forward Rate of Return (Yacktman) % mean?
A high Forward Rate of Return (Yacktman) % can signal that a stock is expensive relative to its fundamentals. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on China Merchants Port Holdings Co and its competitors. For the Transportation industry, the median Forward Rate of Return (Yacktman) % is 10.27 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. China Merchants Port Holdings Co's current Forward Rate of Return (Yacktman) % is 9.98%, which is 13% below median its own 10-year median of 11.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is China Merchants Port Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, China Merchants Port Holdings Co (FRA:CPM) is currently considered Modestly Overvalued. The stock's GF Value™ is €1.54, compared to a current price of €1.78 — trading 15.7% above its estimated fair value. The current Forward Rate of Return (Yacktman) % is 9.98%, which is 13% below median its 10-year median of 11.50 and 2.8% below the Transportation industry median of 10.27. China Merchants Port Holdings Co's overall GF Score™ is 87/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Forward Rate of Return (Yacktman) % calculated?
Forward Rate of Return (Yacktman) % is calculated from a company's financial statements. For China Merchants Port Holdings Co (FRA:CPM), the current Forward Rate of Return (Yacktman) % is 9.98% as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is China Merchants Port Holdings Co (FRA:CPM) Overvalued in 2026?

Based on GuruFocus' analysis, China Merchants Port Holdings Co stock appears to be overvalued. The current stock price of €1.78 is trading 15.7% above its estimated GF Value™ of €1.54. GuruFocus considers China Merchants Port Holdings Co to be Modestly Overvalued.

Key valuation signals for FRA:CPM:

  • Forward Rate of Return (Yacktman) %: 9.98% (13% below median its 10-year median of 11.50)
  • GF Value™: €1.54 vs. price of €1.78 (15.7% above fair value)
  • GF Score™: 87/100 with 8 warning signs
  • Industry Position: 2.8% below the Transportation median (#380 of 766)

No single metric tells the full story. See the FRA:CPM stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


China Merchants Port Holdings Co Business Description

Address 168-200 Connaught Road Central, 38th Floor, China Merchants Tower, Shun Tak Centre, Hong Kong, HKG
China Merchants Port Holdings Co Ltd is a port service provider principally engaged in port operations, bonded logistics operations, and property investment. Its segments are port operations, bonded logistics operations, and other operations. Port operations generate maximum revenue, including container terminal operations and bulk and general cargo terminal operations conducted by the Group, its associates, and joint ventures across Mainland China, Hong Kong, and Taiwan, as well as other international locations. Bonded logistics operations include logistics park operations, port transportation, and airport cargo handling. Other operations mainly include property development and investment, logistics operations by associates, and corporate functions.
87GF Score

Get the complete analysis for FRA:CPM

Forward Rate of Return (Yacktman) % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€1.78
Price
€1.54
GF Value