Suzano S.A. Website

Suzano S.A.

BOVESPA-SUZB3

Basic

  • Market Cap

    R$69.15B

  • EV

    R$135.64B

  • Shares Out

    1,283.47M

  • Revenue

    R$37.94B

  • Employees

Margins

  • Gross

    34.53%

  • EBITDA

    42.85%

  • Operating

    23.83%

  • Pre-Tax

    28.29%

  • Net

    23.89%

  • FCF

    -4.55%

Returns (5Yr Avg)

  • ROA

    4.62%

  • ROTA

    -38.1%

  • ROE

    22.19%

  • ROCE

    11.86%

  • ROIC

    9.8%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    R$70.52

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    R$18.88B

  • Net Debt

    R$66.37B

  • Debt/Equity

    1.91

  • EBIT/Interest

    2.22

Growth (CAGR)

  • Rev 3Yr

    5.43%

  • Rev 5Yr

    18.63%

  • Rev 10Yr

    20.43%

  • Dil EPS 3Yr

    442.09%

  • Dil EPS 5Yr

    36.34%

  • Dil EPS 10Yr

    61.98%

  • Rev Fwd 2Yr

    10.84%

  • EBITDA Fwd 2Yr

    15.31%

  • EPS Fwd 2Yr

    -18.54%

  • EPS LT Growth Est

    59.99%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    -29.18%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

26,013

30,460.3

40,965.4

49,830.9

39,755.6

37,937.8

Total Revenues % Chg.

93.5%

17.1%

34.5%

21.6%

-20.2%

-26.1%

Cost of Goods Sold, Total

20,743.5

18,966.3

20,615.6

24,821.3

25,076.7

24,837.7

Gross Profit

5,269.5

11,493.9

20,349.8

25,009.7

14,678.9

13,100.1

Selling General & Admin Expenses, Total

3,078.6

3,528.2

3,869.6

4,193

4,496.9

4,656

Other Operating Expenses

-68.7

-53.1

-30

-80

-585.4

-595.3

Other Operating Expenses, Total

3,009.9

3,475.1

3,839.6

4,112.9

3,911.5

4,060.6

Operating Income

2,259.5

8,018.9

16,510.3

20,896.7

10,767.4

9,039.4

Interest Expense, Total

-3,854.9

-3,863.6

-3,856.5

-4,151.8

-4,145.7

-4,078.6

Interest And Investment Income

392

146.9

205.6

818.8

1,668.4

1,800.7

Net Interest Expenses

-3,462.8

-3,716.7

-3,650.9

-3,333

-2,477.3

-2,277.9

Income (Loss) On Equity Invest.

32

36.1

51.9

284.4

-19.4

-43.8

Currency Exchange Gains (Loss)

-1,781.6

-13,365.5

-4,847.3

3,949

4,185.7

603.2

Other Non Operating Income (Expenses)

-1,481.4

-8,611.9

-588.7

5,816.8

4,072.5

1,945.5

EBT, Excl. Unusual Items

-4,434.3

-17,639.1

7,475.2

27,613.9

16,529

9,266.5

Merger & Related Restructuring Charges

-22.8

-22.8

Impairment of Goodwill

-10.4

Gain (Loss) On Sale Of Assets

-63.5

11.5

413.1

-0.5

-331.3

-336.1

Asset Writedown

185.4

466.5

763.1

1,199.8

1,989.8

1,989.8

Legal Settlements

215.1

441.9

-157.6

-167.6

-154.1

Other Unusual Items

-481.1

-260.3

EBT, Incl. Unusual Items

-4,097.2

-17,642.1

8,833

28,655.6

17,997.2

10,733

Income Tax Expense

-1,282.5

-6,927.2

197.4

5,260.7

3,890.8

1,649.4

Earnings From Continuing Operations

-2,814.7

-10,714.9

8,635.5

23,394.9

14,106.4

9,083.6

Minority Interest

-2.8

-9.9

-9.1

-13.3

-21.5

-20.8

Net Income

-2,817.5

-10,724.8

8,626.4

23,381.6

14,084.8

9,062.9

Net Income to Common Incl Extra Items

-2,817.5

-10,724.8

8,626.4

23,381.6

14,084.8

9,062.9

Net Income to Common Excl. Extra Items

-2,817.5

-10,724.8

8,626.4

23,381.6

14,084.8

9,062.9

Total Shares Outstanding

1,349.2

1,349.2

1,349.2

1,309.4

1,289.4

1,283.5

Weighted Avg. Shares Outstanding

1,349.2

1,349.2

1,349.2

1,330.2

1,297.2

1,288.7

Weighted Avg. Shares Outstanding Dil

1,349.2

1,349.2

1,349.5

1,330.5

1,297.7

1,289.2

EPS

-2.1

-7.9

6.4

17.6

10.9

7

EPS Diluted

-2.1

-7.9

6.4

17.6

10.9

7

EBITDA

10,158.3

14,584.3

23,389.4

28,102.9

17,767.3

16,257.4

Effective Tax Rate

31.3%

39.3%

2.2%

18.4%

21.6%

15.4%