stockrow
Friday 6 November 2026
Export SUNC’s income statement to Excel — free account
SunocoCorp LLC
SUNC Energy Oil & Gas Midstream
SunocoCorp LLC’s revenue for fiscal 2025 (year ended December 2025) was $25.2 billion, up 11.1% from fiscal 2024.
- Revenue
- +248.1%
- Free cash flow
- +690.9%
- Total debt
- +75.8%
Quarter to September 2026, against a year earlier
61.56
0.47
−0.76%
Follow SUNC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 23,068 | 22,693 | 25,201 | 48,368 | +4.5% | 52,592 | 57,114 | 57,514 | +31.7% | |
| Gross margin, % | — | — | — | — | — | — | — | 5.92 | 9.25 | 11.08 | 10.92 | +5.2 pt | ||||||
| EBT | — | — | — | — | — | — | — | 430 | 1,049 | 589 | 1,339 | +17.0% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 1.86 | 4.62 | 2.34 | 0.00 | +0.5 pt | ||||||
| Net income | — | — | — | — | — | — | — | 394 | 874 | 531 | 1,881 | +16.1% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.00 | 0.00 | 489.18 | 938.87 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | — | (0.10) | 6.14 | — | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | 23.14 | 66.83 | n/m | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | 0.00 | (10.66) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | 12.48 | 66.83 | n/m | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 0.00 | 155.54 | 163.83 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | — | — | 52 | 52 | — | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 11.91 | 11.91 | 11.91 | 10.27 | 11.9 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.07 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | — | 0.63 | 0.63 | 0.32 | 0.38 | 0.5 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.32 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 12.60 | 12.60 | 14.79 | 6.60 | 13.3 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 600 | 549 | 1,192 | 3,443 | +40.9% | |||||
| Capex | — | — | — | — | — | — | — | (184) | (321) | (549) | (1,072) | +72.7% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 416 | 228 | 643 | 3,443 | +24.3% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 518 | 1,519 | 1,730 | +193.2% | |||||
| Net debt | — | — | — | — | — | — | — | — | 7,392 | 12,498 | 13,163 | +69.1% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 4,068 | 8,013 | 8,440 | +97.0% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | (0.02) | 1.02 | 0.0 pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 4.31 | 2.85 | 6.92 | +2.9 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | — | (0.08) | 3.68 | — | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 8,910 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.00 | 2.83 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
SunocoCorp LLC vs peers in Oil & Gas Midstream (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 |
|---|---|---|---|---|---|---|---|---|---|
| CMBT CMB.TECH nv | $4.8B | 3.4× | 3.9× | +519.15% (above 0%: growing) | n/m | +451.20% (above 0%: growing) | 71.02% | 54.45% | Compare |
| GLNG Golar LNG Limited | $4.4B | 27.1× | 40.4× | +100.86% (above 0%: growing) | −30.19% (below 0%: shrinking) | +33.24% (above 0%: growing) | 67.68% | 49.39% | Compare |
| STNG Scorpio Tankers Inc. | $4.1B | 3.9× | 4.4× | +10.40% (above 0%: growing) | +171.19% (above 0%: growing) | +229.09% (above 0%: growing) | 70.83% | 100.99% | Compare |
| EE Excelerate Energy, Inc. | $4.0B | 23.5× | 22.8× | −24.00% (below 0%: shrinking) | +2.27% (above 0%: growing) | −19.75% (below 0%: shrinking) | 0.00% | 31.81% | Compare |
| TRMD TORM PLC | $3.5B | 5.6× | — | +110.28% (above 0%: growing) | +451.67% (above 0%: growing) | +48.55% (above 0%: growing) | 89.05% | 53.58% | Compare |
| DHT DHT Holdings, Inc. | $3.3B | 7.0× | 3.9× | +122.12% (above 0%: growing) | +251.43% (above 0%: growing) | +122.28% (above 0%: growing) | 83.01% | 71.31% | Compare |
| BWLP BW LPG Limited | $3.3B | 7.4× | — | −3.06% (below 0%: shrinking) | +243.48% (above 0%: growing) | +1,336.28% (above 0%: growing) | 23.60% | 13.87% | Compare |
| SUNC SunocoCorp LLC | $3.3B | 10.3× | — | +248.12% (above 0%: growing) | — | +690.91% (above 0%: growing) | 8.65% | 4.10% | |
| TNK Teekay Tankers Ltd. | $2.8B | 4.9× | 4.1× | +62.97% (above 0%: growing) | +258.56% (above 0%: growing) | +278.92% (above 0%: growing) | 59.49% | 58.49% | Compare |
| Median of peers | $3.8B | 6.3× | 4.3× | +81.92% | +243.48% | +175.69% | 69.26% | 54.02% |