Suzano S.A - ADR Financials

$9.24

$0.04 (0.38%)

As on 15-Sep-2026 13:42EDT

Market cap

$11,527 Mln

Revenue (TTM)

$48,288 Mln

P/E Ratio

7.3

P/B Ratio

1.2

Div. Yield

0 %

Annual
Quarterly

Income Statement (R$ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating Revenue	48,287.78	49,131.25	47,403.28	39,755.58	49,830.95	40,965.43
Cost of Revenue	34,796.72	33,846.44	27,401.53	25,076.68	24,821.29	20,615.59
Gross Profit	13,491.06	15,284.80	20,001.76	14,678.90	25,009.66	20,349.84
Operating Expenses	5,160.30	4,078.13	4,310.66	2,462.61	2,786.88	2,169.65
Operating Profit (EBIT)	8,330.76	11,206.68	15,691.09	12,216.29	22,222.78	18,180.19
Other Income	--	--	--	--	--	--
Profit before Tax	12,390.68	20,010.23	-13,111.05	17,997.22	28,655.58	8,832.96
Provision for Tax	4,150.89	6,836.51	-6,066.35	3,890.84	5,260.69	197.43
Profit after Tax (Net Income)	8,211.21	13,144.81	-7,074.20	14,084.85	23,381.62	8,626.39
Minority Interest	-20.44	-29.50	-29.49	-16.66	-13.27	-9.15
Consolidated Profit	2,062.73	13,408.19	-7,074.20	14,084.85	23,381.62	8,626.39

Liabilities (R$ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Shareholder's Funds	49,620.60	43,790.06	32,284.27	44,692.77	33,061.03	15,075.47
Minority Interest	-20.44	--	--	--	--	--
Non-Current Liabilities	107,155.44	110,155.17	109,042.59	83,987.69	85,539.06	92,248.80
Current Liabilities	13,850.34	13,765.96	24,477.94	14,795.04	14,492.54	11,551.22
Total Liabilities	184,630.09	167,851.24	165,936.11	143,593.03	133,197.97	118,975.15

Assets (R$ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Non-Current Assets	123,992.53	124,006.19	123,753.15	105,023.95	96,075.32	84,872.21
Current Assets	46,787.22	43,845.05	42,182.96	38,569.07	37,122.65	34,102.94
Total Assets	184,578.78	167,851.24	165,936.11	143,593.03	133,197.97	118,975.15
Total Debt*	97,004.12	106,224.46	108,408.45	83,416.47	80,757.12	85,521.82
Net Current Assets	32,988.19	30,094.20	17,705.02	23,774.03	22,630.11	22,551.72

Cashflow (R$ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Cash From Operating Activities	--	17,804.27	20,604.43	17,315.48	21,640.62	17,637.49
Cash Flow from Investing Activities	--	-9,648.24	-20,512.74	-26,035.30	-17,015.76	-10,358.69
Cash from Financing Activities	--	-1,783.88	-83.77	7,798.86	-8,107.21	-1,573.89
Net Cash Inflow / Outflow	--	--	--	--	--	--

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Adjusted EPS (R$)	6.63	10.64	-5.71	10.95	17.86	6.39
Cash EPS (R$)	--	19.78	1.74	16.74	23.54	11.64
Adjusted Book Value (R$)	--	35.43	26.06	34.75	25.25	11.17
Dividend per Share (R$)	--	--	--	--	--	--
Cash Flow per Share (R$)	--	14.41	16.63	13.46	16.53	13.07
Free Cash Flow per Share (R$)	--	4.50	3.29	-0.19	5.19	8.44

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	9.04	-5.26	11.64	21.81	14.77
ROE (%)	17.54	34.56	-18.38	36.23	97.15	104.77
ROA (%)	4.61	7.88	-4.57	10.18	18.54	12.45
EBIT Margin (%)	35.79	22.81	30.77	55.53	65.70	30.71
Net Margin (%)	17.00	26.75	-14.92	35.43	46.92	21.06
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Revenue Growth (%)	-5.87	0.04	0.19	-0.20	0.22	0.34
EBIT Growth (%)	-19.50	-23.17	-33.93	-32.57	160.19	190.65
Net Profit Growth (%)	4.93	285.81	-150.23	-39.76	171.05	180.43
EPS Growth (%)	5.18	2.86	-1.52	-0.39	1.79	1.80
Book Value Growth (%)	14.75	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debt to Equity	1.78	2.43	3.36	1.87	2.44	5.67
Short term debt to equity ratio	0.06	0.05	0.35	0.12	0.12	0.28
Current Ratio	3.38	3.19	1.72	2.61	2.56	2.95
Quick Ratio	2.75	2.59	1.40	2.20	2.17	2.55
Interest Coverage	2.86	1.71	2.97	5.41	7.13	3.36

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debtors to sales (%)	18.02	18.24	21.61	19.46	20.40	16.84
Asset Turnover	0.27	0.29	0.31	0.29	0.40	0.59
Receivable days	--	71.38	69.27	82.23	62.53	34.24
Inventory Days	--	87.36	92.70	85.03	76.27	47.99
Payable days	--	60.28	77.35	85.78	69.86	33.16
Cash Conversion Cycle	--	98.46	84.62	81.48	68.94	49.07

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.