Stock SUN SUNOCO LP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sunoco LP

Equities

SUN

US86765K1097

Oil & Gas Refining and Marketing

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
56.64 USD +0.57% Intraday chart for Sunoco LP +2.05% -5.49%
Apr. 18 Seven & i Holdings Unit Completes Acquisition of Part of Sunoco LP's Business MT
Apr. 17 Sector Update: Energy Stocks Ease in Late Wednesday Afternoon Trading MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,532 2,391 3,403 3,610 5,038 4,782 - -
Enterprise Value (EV) 1 5,582 5,406 6,633 7,099 5,038 11,623 11,272 7,339
P/E ratio 10.9 x 17.9 x 7.73 x 9.21 x 16.4 x 9.26 x 8.41 x 7.73 x
Yield 10.8% 11.5% 8.08% 7.66% - 6.1% 6.3% 6.58%
Capitalization / Revenue 0.15 x 0.22 x 0.19 x 0.14 x 0.22 x 0.21 x 0.21 x -
EV / Revenue 0.34 x 0.5 x 0.38 x 0.28 x 0.22 x 0.52 x 0.5 x -
EV / EBITDA 8.39 x 7.32 x 8.8 x 7.72 x 5.23 x 8.47 x 6.19 x 4.46 x
EV / FCF 19.5 x 14.3 x 18 x 18.9 x - 21.7 x 14.5 x 8.1 x
FCF Yield 5.14% 6.99% 5.56% 5.28% - 4.62% 6.9% 12.3%
Price to Book 4.04 x 4.54 x 4.21 x - - - - -
Nbr of stocks (in thousands) 82,750 83,089 83,352 83,763 84,065 84,428 - -
Reference price 2 30.60 28.78 40.83 43.10 59.93 56.64 56.64 56.64
Announcement Date 2/19/20 2/17/21 2/16/22 2/15/23 2/14/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,596 10,710 17,596 25,729 23,068 22,334 22,417 -
EBITDA 1 665 739 754 919 964 1,373 1,821 1,645
EBIT 1 464 417 749 678 635 1,136 1,288 1,188
Operating Margin 2.8% 3.89% 4.26% 2.64% 2.75% 5.09% 5.74% -
Earnings before Tax (EBT) 1 296 236 554 501 430 754.6 1,006 -
Net income 1 313 212 524 475 394 668.5 848.4 640
Net margin 1.89% 1.98% 2.98% 1.85% 1.71% 2.99% 3.78% -
EPS 2 2.820 1.610 5.280 4.680 3.650 6.117 6.731 7.325
Free Cash Flow 1 287 378 369 375 - 536.5 778 906
FCF margin 1.73% 3.53% 2.1% 1.46% - 2.4% 3.47% -
FCF Conversion (EBITDA) 43.16% 51.15% 48.94% 40.81% - 39.08% 42.72% 55.08%
FCF Conversion (Net income) 91.69% 178.3% 70.42% 78.95% - 80.25% 91.7% 141.56%
Dividend per Share 2 3.302 3.300 3.300 3.300 - 3.457 3.567 3.730
Announcement Date 2/19/20 2/17/21 2/16/22 2/15/23 2/14/24 - - -
1USD in Million2USD
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 4,779 4,954 5,402 7,815 6,594 5,918 5,362 5,745 6,320 5,641 5,230 5,518 5,774 3,032 5,513
EBITDA 1 198 198 191 214 276 238 221 250 257 236 233 251.7 443.7 449.6 430
EBIT 1 153 176 259 173 150 96 199 141 338 -43 181.9 237.1 370.1 381.2 386
Operating Margin 3.2% 3.55% 4.79% 2.21% 2.27% 1.62% 3.71% 2.45% 5.35% -0.76% 3.48% 4.3% 6.41% 12.57% 7%
Earnings before Tax (EBT) 1 114 109 219 129 102 51 148 96 283 -97 126 151 280 287 285
Net income 1 104 100 216 121 83 55 141 87 272 -106 119.4 139.2 202.8 203.2 279
Net margin 2.18% 2.02% 4% 1.55% 1.26% 0.93% 2.63% 1.51% 4.3% -1.88% 2.28% 2.52% 3.51% 6.7% 5.06%
EPS 2 1.000 0.9500 2.320 1.200 0.7500 0.4200 1.410 0.7800 2.950 -1.500 1.268 1.445 1.773 1.654 1.825
Dividend per Share 2 0.8255 0.8255 0.8255 0.8255 0.8255 0.8255 0.8420 0.8420 0.8420 - 0.8646 0.8646 0.8646 0.8646 0.9100
Announcement Date 11/3/21 2/16/22 5/4/22 8/3/22 11/1/22 2/15/23 5/2/23 8/2/23 11/1/23 2/14/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,050 3,015 3,230 3,489 - 6,841 6,490 2,557
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.586 x 4.08 x 4.284 x 3.797 x - 4.983 x 3.564 x 1.555 x
Free Cash Flow 1 287 378 369 375 - 537 778 906
ROE (net income / shareholders' equity) 40.6% 30.5% 72.6% 54.2% - 31.4% 23.3% 23.6%
ROA (Net income/ Total Assets) 6.07% 3.96% 9.46% 7.51% - 6.38% 5.74% -
Assets 1 5,158 5,352 5,541 6,322 - 10,473 14,786 -
Book Value Per Share 7.570 6.340 9.690 - - - - -
Cash Flow per Share - 6.000 6.430 - - - - -
Capex 1 148 124 174 186 - 270 454 461
Capex / Sales 0.89% 1.16% 0.99% 0.72% - 1.21% 2.03% -
Announcement Date 2/19/20 2/17/21 2/16/22 2/15/23 2/14/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Sunoco LP

Trading Rating
Investor Rating
ESG Refinitiv
D
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
56.64 USD
Average target price
62 USD
Spread / Average Target
+9.46%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Refining and Marketing

1st Jan change Capi.
SUNOCO LP Stock Sunoco LP
-5.49% 4.78B
RELIANCE INDUSTRIES LTD Stock Reliance Industries Ltd
+13.30% 221B
CHINA PETROLEUM & CHEMICAL CORPORATION Stock China Petroleum & Chemical Corporation
+14.18% 103B
MARATHON PETROLEUM CORPORATION Stock Marathon Petroleum Corporation
+33.72% 71.49B
PHILLIPS 66 Stock Phillips 66
+13.72% 64.2B
VALERO ENERGY CORPORATION Stock Valero Energy Corporation
+27.54% 54.22B
IMPERIAL OIL LIMITED Stock Imperial Oil Limited
+27.93% 37.8B
INDIAN OIL CORPORATION LIMITED Stock Indian Oil Corporation Limited
+36.66% 28.33B
FORMOSA PETROCHEMICAL CORPORATION Stock Formosa Petrochemical Corporation
-11.77% 20.79B
REPSOL S.A. Stock Repsol S.A.
+9.44% 19.12B
Other Oil & Gas Refining and Marketing
  1. Stock Market
  2. Equities
  3. SUN Stock
  4. Financials Sunoco LP