Hysan Development Co (HKSE:00014) Forward Rate of Return (Yacktman) %: 0.00% (As of Dec. 2025)


HKSE:00014 Hysan Development Co Ltd HKSE:00014
77 GF Score
Price HK$16.73
GF Value HK$15.21
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Hysan Development Co Forward Rate of Return (Yacktman) %?

Hysan Development Co HKSE:00014 -0.54% 77 Forward Rate of Return (Yacktman) % is 0.00% as of Dec. 2025. GuruFocus rates HKSE:00014 with a GF Score™ of 77/100 and a GF Value™ of HK$15.21 (Fairly Valued). The stock has 7 warning signs investors should review. Among 1,305 Real Estate companies, Hysan Development Co ranks better than 81.15% on this metric.

Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. Hysan Development Co's forward rate of return for was 0.00%.

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

HKSE:00014' s Forward Rate of Return (Yacktman) % Range Over the Past 10 Years
Min: -22.17   Med: -2.08   Max: 23.59
Current: 23.59

During the past 13 years, Hysan Development Co's highest Forward Rate of Return was 23.59. The lowest was -22.17. And the median was -2.08.

HKSE:00014's Forward Rate of Return (Yacktman) % is ranked better than
81.15% of 1305 companies
in the Real Estate industry
Industry Median: 7.08 vs HKSE:00014: 23.59

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.


Hysan Development Co  (HKSE:00014) 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.


Hysan Development Co Forward Rate of Return (Yacktman) % Related Terms


Hysan Development Co Forward Rate of Return (Yacktman) % Historical Data

* Premium members only.

The historical data trend for Hysan Development 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.

Hysan Development Co Forward Rate of Return (Yacktman) % Chart

Hysan Development 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 0.00 0.00 0.00 0.00 0.00

Hysan Development Co Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 0.00 0.00 0.00 0.00 0.00

HKSE:00014 vs CBRE, BEKE: Forward Rate of Return (Yacktman) % Comparison

For the Real Estate Services subindustry, Hysan Development 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.


Hysan Development Co Forward Rate of Return (Yacktman) % vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Hysan Development Co's Forward Rate of Return (Yacktman) % distribution charts can be found below:

* The bar in red indicates where Hysan Development Co's Forward Rate of Return (Yacktman) % falls into.


HKSE:00014
77GF Score
Hysan Development Co Ltd HKSE:00014
Forward Rate of Return (Yacktman) % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hysan Development 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).

Hysan Development Co's Forward Rate of Return of Dec. 2025 is

Forward Rate of Return=Normalized Free Cash Flow/Price+5-Year EBITDA Growth Rate
=2.56683333/18.83+0.0811
=21.74 %

* 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 0.00% mean?
Hysan Development Co (HKSE:00014) has a Forward Rate of Return (Yacktman) % of 0.00% 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 Hysan Development Co and its competitors. According to the industry distribution chart, Hysan Development Co ranks #246 out of 1305 companies in the Real Estate industry, placing it in the top 18.9%.
Is Hysan Development Co's Forward Rate of Return (Yacktman) % too high?
Hysan Development Co's current Forward Rate of Return (Yacktman) % is 0.00%. Based on the distribution chart, Hysan Development Co ranks #246 out of 1305 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, Hysan Development Co has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Hysan Development Co's Forward Rate of Return (Yacktman) % compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Hysan Development Co ranks #246 out of 1305 companies for Forward Rate of Return (Yacktman) %. This places Hysan Development Co in the top 19% of its industry — outperforming the majority of peers. The industry median Forward Rate of Return (Yacktman) % is 7.08. 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 Real Estate company?
The median Forward Rate of Return (Yacktman) % among Real Estate companies is 7.08, based on 1,305 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. 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 Hysan Development Co and its competitors. For the Real Estate industry, the median Forward Rate of Return (Yacktman) % is 7.08 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Hysan Development Co's current Forward Rate of Return (Yacktman) % is 0.00%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hysan Development Co stock overvalued right now?
Based on GuruFocus' analysis, Hysan Development Co (HKSE:00014) is currently considered Fairly Valued. The stock's GF Value™ is HK$15.21, compared to a current price of HK$16.73 — trading 10% above its estimated fair value. The current Forward Rate of Return (Yacktman) % is 0.00%. Hysan Development Co's overall GF Score™ is 77/100 with 7 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 Hysan Development Co (HKSE:00014), the current Forward Rate of Return (Yacktman) % is 0.00% 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 Hysan Development Co (HKSE:00014) Overvalued in 2026?

Based on GuruFocus' analysis, Hysan Development Co stock appears to be overvalued. The current stock price of HK$16.73 is trading 10% above its estimated GF Value™ of HK$15.21. GuruFocus considers Hysan Development Co to be Fairly Valued.

Key valuation signals for HKSE:00014:

  • Forward Rate of Return (Yacktman) %: 0.00%
  • GF Value™: HK$15.21 vs. price of HK$16.73 (10% above fair value)
  • GF Score™: 77/100 with 7 warning signs

No single metric tells the full story. See the HKSE:00014 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hysan Development Co Business Description

Other Exchanges HYSNY:USAHYN:Germany
Address 33 Hysan Avenue, 50th Floor, Lee Garden One, Causeway Bay, Hong Kong, HKG
Hysan Development Co Ltd is engaged in the real estate market. The business activities of the group function through Retail, Office, Residential, and Property development segments. The Retail segment is engaged in leasing space and related facilities to a variety of retail and leisure operators; the Office segment is involved in the leasing of high-quality office space and related facilities; the Residential segment offers to lease luxury residential properties and related facilities; whereas the property development segment is involved in the development and sale of properties. It generates maximum of its revenue from Retail Segment.
77GF Score

Get the complete analysis for HKSE:00014

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

HK$16.73
Price
HK$15.21
GF Value