Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Sunoco

DB:SUP
Snowflake Description

Good value with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
SUP
DB
$1B
Market Cap
  1. Home
  2. DE
  3. Energy
Company description

Sunoco LP, together with its subsidiaries, engages in the distribution and retailing of motor fuels in the United States. The last earnings update was 47 days ago. More info.


Add to Portfolio Compare Print
  • Sunoco is a fund or ETF! Currently our data availability for these is poor, we only recommend using them as part of a portfolio.
  • Sunoco has significant price volatility in the past 3 months.
SUP Share Price and Events
7 Day Returns
6%
DB:SUP
6.5%
DE Oil and Gas
2.1%
DE Market
1 Year Returns
-45.3%
DB:SUP
28.1%
DE Oil and Gas
-16.6%
DE Market
SUP Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Sunoco (SUP) 6% -29.8% -47.6% -45.3% -47.6% -67.4%
DE Oil and Gas 6.5% -7.3% -23.7% 28.1% -18.9% 149.7%
DE Market 2.1% -12.6% -22.9% -16.6% -21.9% -27.8%
1 Year Return vs Industry and Market
  • SUP underperformed the Oil and Gas industry which returned 28.1% over the past year.
  • SUP underperformed the Market in Germany which returned -16.6% over the past year.
Price Volatility
SUP
Industry
5yr Volatility vs Market

Value

 Is Sunoco undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Sunoco to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Sunoco.

DB:SUP Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 6 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 10.5%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:SUP
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 5.4%
Oil and Gas Unlevered Beta Simply Wall St/ S&P Global 0.95
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.948 (1 + (1- 21%) (271.59%))
2.328
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (2 * 5.44%)
10.49%

Discounted Cash Flow Calculation for DB:SUP using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Sunoco is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:SUP DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 10.49%)
2020 293.18 Analyst x4 265.34
2021 317.03 Analyst x4 259.69
2022 357.50 Analyst x2 265.04
2023 285.00 Analyst x1 191.23
2024 281.00 Analyst x1 170.64
2025 278.12 Est @ -1.03% 152.86
2026 275.80 Est @ -0.83% 137.19
2027 273.86 Est @ -0.7% 123.30
2028 272.20 Est @ -0.61% 110.91
2029 270.72 Est @ -0.54% 99.84
Present value of next 10 years cash flows $1,776.00
DB:SUP DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $270.72 × (1 + -0.39%) ÷ (10.49% – -0.39%)
$2,478.55
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $2,478.55 ÷ (1 + 10.49%)10
$914.04
DB:SUP Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $1,776.00 + $914.04
$2,690.04
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $2,690.04 / 83.02
$32.4
DB:SUP Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:SUP represents 0.9147x of NYSE:SUN
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.9147x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (USD) x Listing Adjustment Factor
= $ 32.40 x 0.9147
€29.64
Value per share (EUR) From above. €29.64
Current discount Discount to share price of €14.69
= -1 x (€14.69 - €29.64) / €29.64
50.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Sunoco is available for.
Intrinsic value
>50%
Share price is €14.69 vs Future cash flow value of €29.64
Current Discount Checks
For Sunoco to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Sunoco's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Sunoco's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Sunoco's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Sunoco's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:SUP PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in USD $2.84
NYSE:SUN Share Price ** NYSE (2020-04-07) in USD $16.06
Europe Oil and Gas Industry PE Ratio Median Figure of 104 Publicly-Listed Oil and Gas Companies 6.51x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 16.83x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Sunoco.

DB:SUP PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NYSE:SUN Share Price ÷ EPS (both in USD)

= 16.06 ÷ 2.84

5.66x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Sunoco is good value based on earnings compared to the Europe Oil and Gas industry average.
  • Sunoco is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Sunoco's expected growth come at a high price?
Raw Data
DB:SUP PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 5.66x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts
4.1%per year
Europe Oil and Gas Industry PEG Ratio Median Figure of 66 Publicly-Listed Oil and Gas Companies 0.32x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.22x

*Line of best fit is calculated by linear regression .

DB:SUP PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 5.66x ÷ 4.1%

1.37x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Sunoco is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Sunoco's assets?
Raw Data
DB:SUP PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in USD $9.13
NYSE:SUN Share Price * NYSE (2020-04-07) in USD $16.06
Germany Oil and Gas Industry PB Ratio Median Figure of 6 Publicly-Listed Oil and Gas Companies 1x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.45x
DB:SUP PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NYSE:SUN Share Price ÷ Book Value per Share (both in USD)

= 16.06 ÷ 9.13

1.76x

* Primary Listing of Sunoco.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Sunoco is overvalued based on assets compared to the DE Oil and Gas industry average.
X
Value checks
We assess Sunoco's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Oil and Gas industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Oil and Gas industry average (and greater than 0)? (1 check)
  5. Sunoco has a total score of 4/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Sunoco expected to perform in the next 1 to 3 years based on estimates from 6 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
4.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Sunoco expected to grow at an attractive rate?
  • Sunoco's earnings growth is expected to exceed the low risk savings rate of -0.4%.
Growth vs Market Checks
  • Sunoco's earnings growth is positive but not above the Germany market average.
  • Sunoco's revenues are expected to decrease over the next 1-3 years, this is below the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:SUP Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:SUP Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts 4.1%
DB:SUP Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 6 Analysts -0.1%
Europe Oil and Gas Industry Earnings Growth Rate Market Cap Weighted Average 13.1%
Europe Oil and Gas Industry Revenue Growth Rate Market Cap Weighted Average 1.9%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:SUP Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:SUP Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-12-31 426
2023-12-31 425
2022-12-31 16,970 445 238 2
2021-12-31 15,719 469 274 6
2020-12-31 14,400 445 240 6
2020-04-08
DB:SUP Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-12-31 16,596 435 235
2019-09-30 16,375 462 81
2019-06-30 16,805 370 129
2019-03-31 16,937 45 168
2018-12-31 16,994 -26 -20
2018-09-30 16,076 -246 263
2018-06-30 14,379 53 258
2018-03-31 12,664 273 124
2017-12-31 11,723 434 212
2017-09-30 12,832 698 -102
2017-06-30 11,935 525 -180
2017-03-31 11,166 529 -85

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Sunoco's earnings are expected to grow by 4.1% yearly, however this is not considered high growth (20% yearly).
  • Sunoco's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:SUP Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below

All data from Sunoco Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:SUP Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-12-31
2023-12-31
2022-12-31 2.86 3.18 2.54 2.00
2021-12-31 3.04 3.77 2.21 7.00
2020-12-31 2.69 3.52 1.52 7.00
2020-04-08
DB:SUP Past Financials Data
Date (Data in USD Millions) EPS *
2019-12-31 2.84
2019-09-30 0.98
2019-06-30 1.56
2019-03-31 2.04
2018-12-31 -0.24
2018-09-30 2.97
2018-06-30 2.78
2018-03-31 1.28
2017-12-31 2.14
2017-09-30 -1.04
2017-06-30 -1.85
2017-03-31 -0.88

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Sunoco is expected to make outstanding use of shareholders’ funds in the future (Return on Equity greater than 40%).
X
Future performance checks
We assess Sunoco's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Sunoco has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Sunoco performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Sunoco's growth in the last year to its industry (Oil and Gas).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Sunoco has delivered over 20% year on year earnings growth in the past 5 years.
  • Sunoco has become profitable in the last year making the earnings growth rate difficult to compare to the 5-year average.
  • Sunoco has become profitable in the last year making it difficult to compare the Europe Oil and Gas industry average.
Earnings and Revenue History
Sunoco's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Sunoco Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:SUP Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 16,596.00 235.00 197.00
2019-09-30 16,375.00 81.00 256.00
2019-06-30 16,805.00 129.00 235.00
2019-03-31 16,937.00 168.00 219.00
2018-12-31 16,994.00 -20.00 141.00
2018-09-30 16,076.00 263.00 164.00
2018-06-30 14,379.00 258.00 180.00
2018-03-31 12,664.00 124.00 204.00
2017-12-31 11,723.00 212.00 140.00
2017-09-30 12,832.00 -102.00 232.00
2017-06-30 11,935.00 -180.00 239.00
2017-03-31 11,166.00 -85.00 229.00
2016-12-31 9,986.00 -30.00 236.00
2016-09-30 9,994.29 103.95 287.69
2016-06-30 12,734.06 110.70 328.68
2016-03-31 15,737.15 83.69 382.42
2015-12-31 12,430.00 17.00 205.00
2015-09-30 19,438.48 79.04 325.95
2015-06-30 17,201.87 61.32 250.88
2015-03-31 13,451.81 61.92 154.80
2014-12-31 10,835.00 27.00 169.00
2014-09-30 6,377.24 30.28 38.88
2014-06-30 4,873.88 38.85 20.55
2014-03-31 4,618.75 38.93 18.84
2013-12-31 4,492.58 37.03 17.83
2013-09-30 4,430.74 27.66 16.09
2013-06-30 4,373.56 18.64 15.61

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Whilst Sunoco made outstanding use of shareholders’ funds last year (Return on Equity greater than 40%), this is metric is skewed due to its high level of debt.
  • Sunoco used its assets more efficiently than the Europe Oil and Gas industry average last year based on Return on Assets.
  • Sunoco has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Sunoco's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Oil and Gas industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Sunoco has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Sunoco's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Sunoco's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Sunoco is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Sunoco's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Sunoco's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Sunoco Company Filings, last reported 3 months ago.

DB:SUP Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 758.00 2,936.00 21.00
2019-09-30 762.00 3,073.00 13.00
2019-06-30 779.00 3,001.00 36.00
2019-03-31 809.00 3,035.00 23.00
2018-12-31 784.00 2,878.00 56.00
2018-09-30 945.00 2,864.00 15.00
2018-06-30 916.00 2,692.00 19.00
2018-03-31 932.00 2,373.00 98.00
2017-12-31 2,247.00 4,290.00 28.00
2017-09-30 2,135.00 4,188.00 86.00
2017-06-30 2,101.00 4,367.00 97.00
2017-03-31 2,429.00 4,300.00 74.00
2016-12-31 2,196.00 4,514.00 103.00
2016-09-30 2,807.24 4,478.44 80.57
2016-06-30 2,859.98 4,194.96 83.18
2016-03-31 3,083.59 4,197.74 76.53
2015-12-31 5,263.00 1,958.00 73.00
2015-09-30 2,479.15 2,457.21 47.77
2015-06-30 1,226.42 1,708.13 62.77
2015-03-31 1,136.02 869.94 50.97
2014-12-31 3,843.16 1,105.98 125.43
2014-09-30 888.73 273.56 10.60
2014-06-30 79.23 236.30 6.77
2014-03-31 79.88 234.07 5.96
2013-12-31 79.69 186.15 8.15
2013-09-30 80.10 184.75 17.92
2013-06-30 77.90 181.75 16.49
  • Sunoco's level of debt (387.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (28.9% vs 387.3% today).
  • Debt is not well covered by operating cash flow (14.8%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 3.1x coverage).
X
Financial health checks
We assess Sunoco's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Sunoco has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Sunoco's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
20.56%
Current annual income from Sunoco dividends. Estimated to be 20.55% next year.
If you bought €2,000 of Sunoco shares you are expected to receive €411 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Sunoco's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.67%).
  • Sunoco's dividend is above the markets top 25% of dividend payers in Germany (4.71%).
Upcoming dividend payment

Purchase Sunoco before the 'Ex-dividend' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:SUP Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below
Europe Oil and Gas Industry Average Dividend Yield Market Cap Weighted Average of 68 Stocks 8.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 314 Stocks 3.7%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 4.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:SUP Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2024-12-31 3.30 3.00
2023-12-31 3.30 3.00
2022-12-31 3.30 6.00
2021-12-31 3.30 11.00
2020-12-31 3.30 11.00
2020-04-08
DB:SUP Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2020-04-02 3.302 21.462
2020-01-27 3.302 14.894
2019-10-25 3.302 10.493
2019-07-25 3.302 10.452
2019-04-25 3.302 10.579
2019-01-25 3.302 10.870
2018-10-26 3.302 11.955
2018-07-27 3.302 11.795
2018-04-26 3.302 12.677
2018-01-24 3.302 11.605
2017-10-26 3.302 11.033
2017-07-26 3.302 10.567
2017-04-27 3.302 10.893
2017-02-01 3.302 12.339
2016-10-26 3.302 12.902
2016-07-26 3.302 11.095
2016-04-26 3.269 10.348
2016-01-26 3.205 10.169
2015-11-06 2.982 8.338
2015-11-05 2.982 8.265
2015-08-06 2.774 7.740
2015-05-08 2.580 5.902
2015-05-06 2.580 5.150
2015-02-02 2.400 4.711
2014-11-06 2.183 4.637
2014-11-05 2.183 4.883
2014-08-08 2.079 4.022
2014-05-09 2.008 4.229
2014-05-07 2.008 4.712
2014-01-29 1.940 5.344
2013-11-06 1.875 5.651
2013-08-07 1.811 5.896
2013-05-08 1.750 5.961
2013-02-08 1.750 5.718
2012-11-07 1.750 6.695

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Sunoco has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Sunoco only paid a dividend in the past 7 years.
Current Payout to shareholders
What portion of Sunoco's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (0.9x coverage).
Future Payout to shareholders
  • Dividends after 3 years are not well covered by earnings (0.9x coverage).
X
Income/ dividend checks
We assess Sunoco's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Sunoco afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Sunoco has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Sunoco's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Joe Kim
COMPENSATION $3,348,212
AGE 47
TENURE AS CEO 2.3 years
CEO Bio

Mr. Joseph Kim, also known as Joe, has been President of Sunoco GP LLC, general partner of Sunoco LP since June 22, 2017 and has been its Chief executive officer and director since January 1, 2018. Mr. Kim is responsible for the strategic growth of the Partnership, which includes acquisitions and real estate. Mr. Kim has been Director at Philadelphia Energy Solutions Inc. since 2018. Prior to joining Sunoco in October 2015, he held various executive positions at Pizza Hut. He served as Chief Operations Officer of Pizza Hut, Inc. since February 2013. Prior to joining Pizza Hut, Mr. Kim spent 15 years at Valero Energy, most recently serving as Senior Vice President, Strategy and Growth. In that position, Mr. Kim oversaw Valero's strategic plan and the execution of growth initiatives. Previously, he held roles in field and franchise operations, strategic planning, merchandising, development, mergers and acquisitions and investor relations. Before joining Valero, Mr. Kim spent several years with Arthur Andersen Business Consulting. He is a graduate of Trinity University with a bachelor's degree in Business Administration. He served as Chief Development Officer and Executive Vice President at Sunoco LP from October 2015 to June 22, 2017.

CEO Compensation
  • Joe's compensation has increased in line with Sunoco recently becoming profitable.
  • Joe's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Sunoco management team in years:

2.3
Average Tenure
51
Average Age
  • The tenure for the Sunoco management team is about average.
Management Team

Joe Kim

TITLE
President
COMPENSATION
$3M
AGE
47
TENURE
2.3 yrs

Tom Miller

TITLE
CFO & Treasurer of Sunoco GP LLC
COMPENSATION
$1M
AGE
58
TENURE
3.9 yrs

Karl Fails

TITLE
Senior VP & COO of Sunoco GP LLC
COMPENSATION
$2M
AGE
44
TENURE
1.3 yrs

Arnold Dodderer

TITLE
General Counsel & Assistant Secretary of Sunoco GP LLC
COMPENSATION
$1M
AGE
51
TENURE
4 yrs

Brian Hand

TITLE
Chief Sales Officer
COMPENSATION
$1M
AGE
51
TENURE
1.3 yrs

Chris Curia

TITLE
Executive VP of Human Resources & Director of Sunoco GP LLC
COMPENSATION
$493K
AGE
63
TENURE
5 yrs

Robert Kerrigan

TITLE
Senior Vice President of HR & Administration

Scott Grischow

TITLE
Vice President of Investor Relations & Treasury

Camilla Harris

TITLE
VP & Controller of Sunoco GP LLC
AGE
45
TENURE
1.9 yrs
Board of Directors Tenure

Average tenure and age of the Sunoco board of directors in years:

3.9
Average Tenure
63
Average Age
  • The tenure for the Sunoco board of directors is about average.
Board of Directors

Matt Ramsey

TITLE
Chairman of the Board of Sunoco GP LLC
COMPENSATION
$696K
AGE
64
TENURE
5 yrs

Joe Kim

TITLE
President
COMPENSATION
$3M
AGE
47
TENURE
2.3 yrs

Chris Curia

TITLE
Executive VP of Human Resources & Director of Sunoco GP LLC
COMPENSATION
$493K
AGE
63
TENURE
5.7 yrs

Jim Bryant

TITLE
Independent Director of Sunoco GP LLC
COMPENSATION
$230K
AGE
85
TENURE
5 yrs

Imad Anbouba

TITLE
Independent Director of Sunoco GP LLC
COMPENSATION
$232K
AGE
64
TENURE
2.1 yrs

Tom Long

TITLE
Director of Sunoco GP LLC
COMPENSATION
$601K
AGE
62
TENURE
3.9 yrs

Oscar Alvarez

TITLE
Independent Director of Sunoco GP LLC
COMPENSATION
$215K
AGE
63
TENURE
2.1 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Sunoco individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
18. Mar 20 Buy Christopher Curia Individual 18. Mar 20 18. Mar 20 5,000 €9.97 €49,837
18. Mar 20 Buy Brian Hand Individual 18. Mar 20 18. Mar 20 3,950 €11.81 €46,662
18. Mar 20 Buy Arnold Dodderer Individual 18. Mar 20 18. Mar 20 3,000 €11.07 €33,224
18. Mar 20 Buy Karl Fails Individual 18. Mar 20 18. Mar 20 5,000 €13.20 €65,987
18. Mar 20 Buy Karl Fails Individual 17. Mar 20 17. Mar 20 5,000 €13.47 €67,368
13. Mar 20 Buy Thomas Miller Individual 13. Mar 20 13. Mar 20 5,000 €18.06 €90,290
13. Mar 20 Buy Imad Anbouba Individual 12. Mar 20 12. Mar 20 3,000 €17.34 €50,172
12. Mar 20 Buy Joseph Kim Individual 12. Mar 20 12. Mar 20 11,555 €15.96 €184,427
12. Mar 20 Buy Imad Anbouba Individual 11. Mar 20 11. Mar 20 2,000 €20.96 €41,915
09. Dec 19 Sell Arnold Dodderer Individual 06. Dec 19 06. Dec 19 -5,711 €27.29 €-155,881
X
Management checks
We assess Sunoco's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Sunoco has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Sunoco LP, together with its subsidiaries, engages in the distribution and retailing of motor fuels in the United States. It operates through two segments, Fuel Distribution and Marketing, and All Other. The Fuel Distribution and Marketing segment purchases motor fuel from independent refiners and major oil companies and supplies it to independently operated dealer stations, distributors and other consumer of motor fuel, and partnership operated stations, as well as to commission agent locations. The All Other segment operates retail stores that offer motor fuel, merchandise, foodservice, and other services that include car washes, lottery, automated teller machines, money orders, prepaid phone cards, and wireless services. It also leases and rents real estate properties. Sunoco GP LLC serves as the general partner of the company. The company was formerly known as Susser Petroleum Partners LP and changed its name to Sunoco LP in October 2014. Sunoco LP was incorporated in 2012 and is headquartered in Dallas, Texas.

Details
Name: Sunoco LP
SUP
Exchange: DB
Founded: 2012
$1,232,861,488
83,017,163
Website: http://www.sunocolp.com
Address: Sunoco LP
8111 Westchester Drive,
Suite 400,
Dallas,
Texas, 75225,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NYSE SUN Common Units New York Stock Exchange US USD 20. Sep 2012
DB SUP Common Units Deutsche Boerse AG DE EUR 20. Sep 2012
Number of employees
Current staff
Staff numbers
0
Sunoco employees.
Industry
Oil and Gas Refining and Marketing
Energy
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/08 01:41
End of day share price update: 2020/04/07 00:00
Last estimates confirmation: 2020/04/07
Last earnings filing: 2020/02/21
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.