Stock SUZB3 SUZANO S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Suzano S.A.

Equities

SUZB3

BRSUZBACNOR0

Paper Products

Delayed Sao Paulo
Other stock markets
 04:07:47 2024-06-07 pm EDT 		5-day change 1st Jan Change
48.65 BRL +0.62% Intraday chart for Suzano S.A. -0.10% -12.55%
Jun. 03 International Paper Seeks to Reassure DS Smith as Suzano Plots Bid CI
May. 22 Brazil's Suzano confirms interest in International Paper assets RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 53,537 78,983 81,102 63,163 71,727 62,441 - -
Enterprise Value (EV) 1 111,806 142,836 139,631 120,685 127,730 123,145 117,935 113,099
P/E ratio -19 x -7.36 x 9.4 x 2.75 x 5.13 x 8.18 x 8.39 x 7.29 x
Yield 1.13% - 1.23% 3.72% - 3.25% 2.51% 2.42%
Capitalization / Revenue 2.06 x 2.59 x 1.98 x 1.27 x 1.8 x 1.45 x 1.32 x 1.22 x
EV / Revenue 4.3 x 4.69 x 3.41 x 2.42 x 3.21 x 2.87 x 2.49 x 2.21 x
EV / EBITDA 10.4 x 9.55 x 5.95 x 4.28 x 6.99 x 5.91 x 5.06 x 4.31 x
EV / FCF 41.3 x 17.4 x 12 x 17.5 x -935 x 81.1 x 13 x 9.31 x
FCF Yield 2.42% 5.76% 8.36% 5.71% -0.11% 1.23% 7.67% 10.7%
Price to Book 2.98 x 10.9 x 5.38 x 1.94 x 1.61 x 1.3 x 1.15 x 1.12 x
Nbr of stocks (in thousands) 1,349,222 1,349,222 1,349,222 1,309,352 1,289,352 1,283,468 - -
Reference price 2 39.68 58.54 60.11 48.24 55.63 48.65 48.65 48.65
Announcement Date 2/12/20 2/10/21 2/9/22 2/28/23 2/28/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 26,013 30,460 40,965 49,831 39,756 42,970 47,455 51,284
EBITDA 1 10,724 14,949 23,471 28,195 18,273 20,853 23,317 26,268
EBIT 1 2,629 8,407 18,128 22,223 12,216 12,763 14,152 16,116
Operating Margin 10.1% 27.6% 44.25% 44.6% 30.73% 29.7% 29.82% 31.42%
Earnings before Tax (EBT) 1 -4,097 -17,642 8,833 28,656 17,997 9,323 9,904 11,792
Net income 1 -2,815 -10,715 8,626 23,382 14,085 6,473 7,337 8,868
Net margin -10.82% -35.18% 21.06% 46.92% 35.43% 15.06% 15.46% 17.29%
EPS 2 -2.088 -7.949 6.392 17.57 10.85 5.944 5.802 6.673
Free Cash Flow 1 2,708 8,229 11,679 6,892 -136.7 1,518 9,042 12,152
FCF margin 10.41% 27.02% 28.51% 13.83% -0.34% 3.53% 19.05% 23.7%
FCF Conversion (EBITDA) 25.25% 55.05% 49.76% 24.44% - 7.28% 38.78% 46.26%
FCF Conversion (Net income) - - 135.39% 29.48% - 23.46% 123.24% 137.02%
Dividend per Share 2 0.4500 - 0.7412 1.795 - 1.581 1.221 1.178
Announcement Date 2/12/20 2/10/21 2/9/22 2/28/23 2/28/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 11,470 9,743 11,520 14,199 14,370 11,276 9,160 8,948 10,372 9,459 11,511 13,304 12,033 12,044 -
EBITDA 6,355 5,121 6,303 8,596 8,175 6,155 3,919 3,695 4,505 4,334 - - - - -
EBIT 1 4,822 3,389 4,587 6,947 7,299 4,306 3,069 1,683 3,158 2,552 3,435 4,593 2,934 3,224 -
Operating Margin 42.04% 34.79% 39.82% 48.93% 50.79% 38.19% 33.5% 18.81% 30.45% 26.98% 29.84% 34.52% 24.38% 26.77% -
Earnings before Tax (EBT) 2,097 - - 5,420 9,299 6,776 7,604 - - - - - - - -
Net income 2,310 10,305 175.6 5,445 7,456 5,237 5,100 -733 4,507 215.4 - - - - -
Net margin 20.14% 105.77% 1.52% 38.35% 51.89% 46.45% 55.68% -8.19% 43.46% 2.28% - - - - -
EPS 2 1.712 7.636 0.1427 4.131 5.666 3.968 3.904 -0.5685 3.489 0.1675 0.6182 1.782 1.252 0.7400 1.020
Dividend per Share 0.7412 - - - 1.795 - - - - - - - - - -
Announcement Date 2/9/22 5/4/22 7/27/22 10/27/22 2/28/23 4/27/23 8/2/23 10/26/23 2/28/24 5/9/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 58,269 63,853 58,530 57,522 56,003 60,704 55,494 50,659
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.434 x 4.271 x 2.494 x 2.04 x 3.065 x 2.911 x 2.38 x 1.929 x
Free Cash Flow 1 2,708 8,229 11,679 6,892 -137 1,519 9,042 12,152
ROE (net income / shareholders' equity) -18.8% -85% 77.3% 92.3% 54.4% 16.2% 15.7% 16.3%
ROA (Net income/ Total Assets) -3.71% -10.7% 8.02% 17.6% 9.45% 5.33% 7.33% 7.27%
Assets 1 75,921 99,854 107,592 132,741 149,005 121,406 100,128 121,968
Book Value Per Share 2 13.30 5.360 11.20 24.90 34.50 37.50 42.10 43.30
Cash Flow per Share 2 5.620 9.730 13.10 16.30 13.30 13.90 14.70 13.20
Capex 1 4,868 4,896 5,958 14,749 17,452 16,635 9,995 9,576
Capex / Sales 18.72% 16.07% 14.54% 29.6% 43.9% 38.71% 21.06% 18.67%
Announcement Date 2/12/20 2/10/21 2/9/22 2/28/23 2/28/24 - - -
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Suzano S.A.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
48.65 BRL
Average target price
68.08 BRL
Spread / Average Target
+39.94%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Paper Products

1st Jan change Capi.
SUZANO S.A. Stock Suzano S.A.
-12.55% 11.85B
UPM-KYMMENE OYJ Stock UPM-Kymmene Oyj
-0.12% 19.61B
SVENSKA CELLULOSA AKTIEBOLAGET SCA Stock Svenska Cellulosa Aktiebolaget SCA
+3.97% 10.47B
HOLMEN AB Stock Holmen AB
+0.78% 6.46B
EMPRESAS CMPC S.A. Stock Empresas CMPC S.A.
+12.35% 5.23B
OJI HOLDINGS CORPORATION Stock Oji Holdings Corporation
+18.90% 3.98B
CENTURY TEXTILES AND INDUSTRIES LIMITED Stock Century Textiles and Industries Limited
+71.20% 2.83B
THE NAVIGATOR COMPANY Stock The Navigator Company
+3.33% 2.82B
XIANHE CO.,LTD. Stock Xianhe Co.,Ltd.
+17.72% 1.85B
SAPPI LIMITED Stock Sappi Limited
+14.37% 1.6B
Other Paper Products
  1. Stock Market
  2. Equities
  3. SUZB3 Stock
  4. Financials Suzano S.A.