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

Market Closed - Sao Paulo
Other stock markets
 04:07:46 2024-04-26 pm EDT 		5-day change 1st Jan Change
59.58 BRL -1.60% Intraday chart for Suzano S.A. -2.66% +7.10%
Mar. 07 Spinnova and Suzano Have Signed A Letter of Intent Regarding Plans for A New Production Facility CI
Feb. 29 Transcript : Suzano S.A., Q4 2023 Earnings Call, Feb 29, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 53,537 78,983 81,102 63,163 71,727 76,820 - -
Enterprise Value (EV) 1 111,806 142,836 139,631 120,685 71,727 135,582 131,435 127,703
P/E ratio -19 x -7.36 x 9.4 x 2.75 x 5.13 x 10.4 x 9.61 x 8.8 x
Yield 1.13% - 1.23% 3.72% - 2.31% 2.2% 2.06%
Capitalization / Revenue 2.06 x 2.59 x 1.98 x 1.27 x 1.8 x 1.78 x 1.6 x 1.5 x
EV / Revenue 4.3 x 4.69 x 3.41 x 2.42 x 1.8 x 3.14 x 2.75 x 2.49 x
EV / EBITDA 10.4 x 9.55 x 5.95 x 4.28 x 3.93 x 6.51 x 5.55 x 4.86 x
EV / FCF 41.3 x 17.4 x 12 x 17.5 x - -89.3 x 16.2 x 12.2 x
FCF Yield 2.42% 5.76% 8.36% 5.71% - -1.12% 6.17% 8.22%
Price to Book 2.98 x 10.9 x 5.38 x 1.94 x - 1.59 x 1.37 x 1.32 x
Nbr of stocks (in thousands) 1,349,222 1,349,222 1,349,222 1,309,352 1,289,352 1,289,352 - -
Reference price 2 39.68 58.54 60.11 48.24 55.63 59.58 59.58 59.58
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 43,137 47,879 51,363
EBITDA 1 10,724 14,949 23,471 28,195 18,273 20,825 23,664 26,273
EBIT 1 2,629 8,407 18,128 22,223 12,216 12,332 14,798 16,344
Operating Margin 10.1% 27.6% 44.25% 44.6% 30.73% 28.59% 30.91% 31.82%
Earnings before Tax (EBT) 1 -4,097 -17,642 8,833 28,656 17,997 9,333 9,912 11,109
Net income 1 -2,815 -10,715 8,626 23,382 14,085 6,821 7,466 8,483
Net margin -10.82% -35.18% 21.06% 46.92% 35.43% 15.81% 15.59% 16.52%
EPS 2 -2.088 -7.949 6.392 17.57 10.85 5.713 6.203 6.768
Free Cash Flow 1 2,708 8,229 11,679 6,892 - -1,518 8,109 10,492
FCF margin 10.41% 27.02% 28.51% 13.83% - -3.52% 16.94% 20.43%
FCF Conversion (EBITDA) 25.25% 55.05% 49.76% 24.44% - - 34.27% 39.94%
FCF Conversion (Net income) - - 135.39% 29.48% - - 108.62% 123.69%
Dividend per Share 2 0.4500 - 0.7412 1.795 - 1.377 1.311 1.226
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 Q3 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
Net sales 1 10,762 11,470 9,743 11,520 14,199 14,370 11,276 9,160 8,948 10,372 10,007 11,287 11,965 11,630 -
EBITDA 1 6,310 6,355 5,121 6,303 8,596 8,175 6,155 3,919 3,695 4,505 4,924 4,608 4,827 - -
EBIT 1 4,583 4,822 3,389 4,587 6,947 7,299 4,306 3,069 1,683 3,158 2,388 4,128 4,620 2,623 -
Operating Margin 42.59% 42.04% 34.79% 39.82% 48.93% 50.79% 38.19% 33.5% 18.81% 30.45% 23.87% 36.58% 38.62% 22.55% -
Earnings before Tax (EBT) -3,153 2,097 - - 5,420 9,299 6,776 7,604 - - - - - - -
Net income 1 -962 2,310 10,305 175.6 5,445 7,456 5,237 5,100 -733 4,507 -175 - - - -
Net margin -8.94% 20.14% 105.77% 1.52% 38.35% 51.89% 46.45% 55.68% -8.19% 43.46% -1.75% - - - -
EPS 2 -0.7130 1.712 7.636 0.1427 4.131 5.666 3.968 3.904 -0.5685 3.489 -0.1784 0.7640 1.142 0.9953 1.270
Dividend per Share - 0.7412 - - - 1.795 - - - - - - - - -
Announcement Date 10/28/21 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 - - - - -
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 - 58,763 54,616 50,883
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.434 x 4.271 x 2.494 x 2.04 x - 2.822 x 2.308 x 1.937 x
Free Cash Flow 1 2,708 8,229 11,679 6,892 - -1,518 8,109 10,493
ROE (net income / shareholders' equity) -18.8% -85% 77.3% 92.3% - 16.3% 15.8% 16.1%
ROA (Net income/ Total Assets) -3.71% -10.7% 8.02% 17.6% - 6.14% 7.25% 6.78%
Assets 1 75,921 99,854 107,592 132,741 - 111,037 102,978 125,039
Book Value Per Share 2 13.30 5.360 11.20 24.90 - 37.60 43.60 45.10
Cash Flow per Share 2 5.620 9.730 13.10 16.30 - 14.40 14.50 13.40
Capex 1 4,868 4,896 5,958 14,749 - 16,637 9,457 9,563
Capex / Sales 18.72% 16.07% 14.54% 29.6% - 38.57% 19.75% 18.62%
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
OUTPERFORM
Number of Analysts
16
Last Close Price
59.58 BRL
Average target price
69.37 BRL
Spread / Average Target
+16.43%
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.
+7.10% 14.99B
UPM-KYMMENE OYJ Stock UPM-Kymmene Oyj
-3.17% 18.78B
SVENSKA CELLULOSA AKTIEBOLAGET SCA Stock Svenska Cellulosa Aktiebolaget SCA
+5.03% 10.18B
HOLMEN AB Stock Holmen AB
-1.67% 6.08B
EMPRESAS CMPC S.A. Stock Empresas CMPC S.A.
+8.82% 4.88B
OJI HOLDINGS CORPORATION Stock Oji Holdings Corporation
+17.55% 3.98B
THE NAVIGATOR COMPANY Stock The Navigator Company
+16.91% 3.15B
CENTURY TEXTILES AND INDUSTRIES LIMITED Stock Century Textiles and Industries Limited
+63.21% 2.67B
XIANHE CO.,LTD. Stock Xianhe Co.,Ltd.
+12.02% 1.76B
SAPPI LIMITED Stock Sappi Limited
+15.48% 1.52B
Other Paper Products
  1. Stock Market
  2. Equities
  3. SUZB3 Stock
  4. Financials Suzano S.A.