stockrow
Monday 9 November 2026
Export SUJA’s income statement to Excel — free account
Suja Life Inc.
SUJAConsumer Defensive Beverages Non Alcoholic
10.66
0.77
+7.79%
Follow SUJA
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | 353 | — | 362 | 407 | 470 | +14.0% | |
| Gross margin, % | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EBT | — | — | — | — | — | — | — | — | — | — | (25) | — | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Net income | — | — | — | — | — | — | — | — | — | 0 | (26) | — | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| Earnings | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Cash flow | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Capex | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Book value | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Shares, m | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | — | — | (8) | — | |||||
| Capex | — | — | — | — | — | — | — | — | — | — | (20) | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | — | — | (29) | — | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | — | — | 22 | — | |||||
| Net debt | — | — | — | — | — | — | — | — | — | — | 141 | — | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | — | — | 189 | — | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| ROIC | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| ROE | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 590 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | — | 0.00 | — | — | ||||||
Negative figures in brackets.
estimates
Latest quarter Jun 2026
Suja Life Inc. vs peers in Beverages Non Alcoholic (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CELH Celsius Holdings Inc. | $8.1B | 31.9× | 26.9× | +16.84% (above 0%: growing) | n/m | −60.28% (below 0%: shrinking) | 46.77% | 20.31% | Compare |
| KOF Coca Cola Femsa S.A.B. de C.V. | $6.0B | 16.4× | 16.9× | +19.57% (above 0%: growing) | +20.01% (above 0%: growing) | −24.76% (below 0%: shrinking) | 46.52% | 14.89% | Compare |
| COCO Vita Coco Company, Inc. | $3.6B | 29.7× | 30.4× | +33.74% (above 0%: growing) | +45.24% (above 0%: growing) | +54.92% (above 0%: growing) | 38.01% | 18.64% | Compare |
| FIZZ National Beverage Corp. | $3.5B | 19.9× | 20.4× | +0.04% (above 0%: growing) | −16.67% (below 0%: shrinking) | +10.33% (above 0%: growing) | 35.02% | 17.69% | Compare |
| AKO.B Embotelladora Andina S.A. | $2.3B | 13.9× | — | +23.23% (above 0%: growing) | +12.79% (above 0%: growing) | +187.45% (above 0%: growing) | 38.39% | 10.44% | Compare |
| AKO.A Embotelladora Andina S.A. | $2.0B | 12.1× | — | +23.23% (above 0%: growing) | +10.53% (above 0%: growing) | +187.45% (above 0%: growing) | 38.39% | 10.44% | Compare |
| SUJA Suja Life Inc. | $382.0M | — | — | — | — | — | 46.71% | (24.50%) | |
| ZVIA Zevia PBC | $115.3M | — (loss-making) | — (loss-making) | +18.36% (above 0%: growing) | n/m | +2,170.77% (above 0%: growing) | 46.42% | (4.47%) | Compare |
| BUDA Buda Juice Inc. | $82.3M | — | — | — | — | −209.15% (below 0%: shrinking) | 36.62% | 9.85% | Compare |
| Median of peers | $2.9B | 18.1× | 23.7× | +19.57% | +12.79% | +32.63% | 38.39% | 12.67% |