Suzano S.A. (SUZB3)

Basic

  • Market Cap

    R$69.3B

  • EV

    R$133.88B

  • Shares Out

    1,289.35M

  • Revenue

    R$43.75B

  • Employees

    —

Margins

  • Gross

    42.65%

  • EBITDA

    49.31%

  • Operating

    32.97%

  • Pre-Tax

    49.98%

  • Net

    38.93%

  • FCF

    3.57%

Returns (5Yr Avg)

  • ROA

    6.86%

  • ROE

    14.6%

  • ROCE

    12.24%

  • ROIC

    15.89%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    R$63.45

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    R$33.6

  • Earnings (Dil)

    R$13.08

  • FCF

    R$1.2

  • Book Value

    R$32.39

Growth (CAGR)

  • Rev 3Yr

    14.05%

  • Rev 5Yr

    26.67%

  • Rev 10Yr

    23.05%

  • Dil EPS 3Yr

    4.48%

  • Dil EPS 5Yr

    79.29%

  • Dil EPS 10Yr

    60.11%

  • Rev Fwd 2Yr

    -8.71%

  • EBITDA Fwd 2Yr

    -17.57%

  • EPS Fwd 2Yr

    -41.33%

  • EPS LT Growth Est

    59.99%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    -24.35%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

13,443.4

26,013.0

30,460.3

40,965.4

49,830.9

43,753.7

Total Revenues % Chg.

27.1%

93.5%

17.1%

34.5%

21.6%

-6.8%

Cost of Goods Sold, Total

6,922.3

20,743.5

18,966.3

20,615.6

24,821.3

25,094.0

Gross Profit

6,521.0

5,269.5

11,493.9

20,349.8

25,009.7

18,659.8

Selling General & Admin Expenses, Total

1,423.9

3,078.6

3,528.2

3,844.3

4,193.0

4,469.3

Other Operating Expenses

6.3

-68.7

-53.1

-30.0

-80.0

-236.2

Other Operating Expenses, Total

1,430.2

3,009.9

3,475.1

3,814.3

4,112.9

4,233.1

Operating Income

5,090.8

2,259.5

8,018.9

16,535.5

20,896.7

14,426.6

Interest Expense, Total

-1,078.0

-3,854.9

-3,863.6

-3,856.5

-4,151.8

-4,185.5

Interest And Investment Income

442.4

392.0

146.9

205.6

818.8

1,389.4

Net Interest Expenses

-635.6

-3,462.8

-3,716.7

-3,650.9

-3,333.0

-2,796.0

Income (Loss) On Equity Invest.

7.6

32.0

36.1

51.9

284.4

11.6

Currency Exchange Gains (Loss)

-1,311.1

-1,781.6

-13,365.5

-4,847.3

3,949.0

3,984.4

Other Non Operating Income (Expenses)

-2,895.8

-1,481.4

-8,611.9

-588.7

5,816.8

4,323.0

EBT, Excl. Unusual Items

255.9

-4,434.3

-17,639.1

7,500.5

27,613.9

19,949.7

Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

4.5

-63.5

11.5

413.1

-0.5

-201.1

Asset Writedown

-147.3

185.4

466.5

763.1

1,199.8

2,284.5

Legal Settlements

52.2

215.1

—

441.9

-157.6

-164.2

Other Unusual Items

—

—

-481.1

-285.6

—

—

EBT, Incl. Unusual Items

165.3

-4,097.2

-17,642.1

8,833.0

28,655.6

21,868.8

Income Tax Expense

-154.5

-1,282.5

-6,927.2

197.4

5,260.7

4,818.2

Earnings From Continuing Operations

319.8

-2,814.7

-10,714.9

8,635.5

23,394.9

17,050.5

Minority Interest

-0.1

-2.8

-9.9

-9.1

-13.3

-16.7

Net Income

319.7

-2,817.5

-10,724.8

8,626.4

23,381.6

17,033.9

Net Income to Common Incl Extra Items

319.7

-2,817.5

-10,724.8

8,626.4

23,381.6

17,033.9

Net Income to Common Excl. Extra Items

319.7

-2,817.5

-10,724.8

8,626.4

23,381.6

17,033.9

Total Shares Outstanding

1,093.8

1,349.2

1,349.2

1,349.2

1,309.4

1,289.4

Weighted Avg. Shares Outstanding

1,093.5

1,349.2

1,349.2

1,349.2

1,330.2

1,302.2

Weighted Avg. Shares Outstanding Dil

1,094.9

1,349.2

1,349.2

1,349.5

1,330.5

1,302.7

EPS

0.3

-2.1

-7.9

6.4

17.6

13.1

EPS Diluted

0.3

-2.1

-7.9

6.4

17.6

13.1

EBITDA

6,654.0

10,158.3

14,584.3

23,414.7

28,102.9

21,575.3