Loading…
Employees: 1,862
Size eDreams ODIGEO (EDR.MC) is a Spain Consumer Discretionary company (Other Consumer Services) with a market value of $637M, the 75th largest of 97 Spain companies the cockpit tracks. Shares closed at €5.18 on 6 Nov 2026.
Performance Over six months the shares gained 58.6%, against -13.4% for the median peer and +8.2% for the Spain market (cap-weighted) — highest of 21 in its peer set.
Growth Revenue fell 3.3% over the last twelve months (peer median +3.7%); the operating margin is 11.5% (peer median 10.8%).
Valuation It trades at 15.5× forward earnings against a peer median of 18.7× (4th cheapest of 14).
Price implies For today's price to make sense, revenue must grow about 3% a year for seven years (Req g). Recent delivered growth is +44%, so the hurdle is -41 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 1.3 points above its cost of capital (9.1% WACC).
Credit eDreams ODIGEO has 1 bond outstanding ($418M), rated B by the agencies and trading like B at a weighted spread of 565 bp.
Next results Next results expected around 17 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | €661M | €669M | €671M | €651M | €588M |
| Revenue growth | — | 0% | +3% | +11% | — |
| Gross profit | €85.2M | €105M | €85.7M | €57.8M | -€5.75M |
| EBITDA | €128M | €146M | €113M | €79.0M | €23.1M |
| Net income | €38.9M | €52.2M | €45.1M | €32.4M | -€43.3M |
| Free cash flow | €84.1M | €74.1M | €68.5M | €68.9M | €43.3M |
| Capital expenditure | €65.2M | €62.7M | €55.4M | €49.1M | €38.2M |
| Total debt | €379M | €377M | €375M | €376M | €381M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | EDR.MC | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +16.8% | -1.9% | highest of 21 |
| 6-month return | +58.6% | -13.4% | highest of 21 |
| Distance from 52-week high | -30.9% | -39.0% | 7th highest of 21 |
| Revenue growth (TTM) | -3.3% | +3.7% | 9th lowest of 21 |
| Operating margin | 11.5% | 10.8% | 10th highest of 21 |
| Forward P/E | 15.5× | 18.7× | 4th cheapest of 14 |
| Growth the price implies (Req g, 7 yrs) | 2.9% | 1.1% | 8th most demanding of 17 |
| Growth delivered (Del g) | +44.2% | +15.1% | 2nd highest of 17 |
| Hurdle (Req g minus delivered) | -41.3 pp | -14.4 pp | 3rd least demanding of 17 |
| ROIC minus cost of capital | +1.3 pp | +3.6 pp | 9th lowest of 20 |
| EV / EBITDA | 6.8× | 7.8× | 5th cheapest of 13 |
| Net debt / EBITDA | 2.4× | -0.5× | 3rd most indebted of 14 |
| Bond spread | 565 bp | n/a | — |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| eDreams ODIGEO EDR.MC | Spain | $637M | +59% | -3% | 12% | 15.5× | 2.9% | +44.2% |
| China Gingko Education 1851.HK | Hong Kong | $629M | +56% | +14% | 38% | n/a | 5.9% | +16.9% |
| Yunnan Tourism 002059.SZ | China | $606M | -19% | -24% | -62% | n/a | n/a | n/a |
| Curves 7085.T | Japan | $601M | +27% | +16% | 18% | 16.7× | -0.7% | +11.9% |
| American Public Education APEI | United States | $682M | -34% | +4% | 10% | 14.5× | 0.4% | +15.1% |
| Lijiang Yulong Tourism 002033.SZ | China | $687M | -12% | +8% | 37% | 18.3× | 0.8% | +14.8% |
| Beauty Farm Medical & Health Industry 2373.HK | Hong Kong | $585M | -9% | +23% | 16% | 8.7× | -16.4% | +14.0% |
| Lungyen Life Service 5530.TWO | Taiwan | $565M | +1% | -17% | 20% | n/a | n/a | n/a |
| China CYTS Tours 600138.SS | China | $737M | -25% | +15% | 3% | 43.9× | 1.5% | +9.7% |
| UTour 002707.SZ | China | $740M | -15% | -9% | 2% | 76.6× | 9.7% | +33.8% |
| Emei Shan Tourism 000888.SZ | China | $789M | -16% | -8% | 15% | 21.7× | 3.2% | +15.1% |
| Dalian Sunasia Tourism 600593.SS | China | $793M | +19% | +5% | 32% | n/a | n/a | n/a |
| Caissa Tourism 000796.SZ | China | $805M | -36% | +42% | -10% | n/a | n/a | n/a |
| Mader MAD.AX | Australia | $806M | -29% | +15% | 9% | 15.7× | 5.2% | +26.9% |
| China Travel International Investment Hong Kong 0308.HK | Hong Kong | $809M | 0% | -7% | 11% | 23.4× | 5.4% | +15.7% |
| Thomas Cook (India) THOMASCOOK.NS | India | $499M | +1% | -7% | 3% | 23.1× | 13.8% | +60.2% |
| TripAdvisor TRIP | United States | $820M | -38% | -4% | 5% | 10.1× | -6.6% | +25.6% |
| H.I.S.Co 9603.T | Japan | $492M | 0% | +4% | 3% | n/a | -1.9% | -2.8% |
| Vicom WJP.SI | Singapore | $489M | -1% | +29% | 34% | 21.7× | -8.4% | +14.1% |
| Shaanxi Tourism Culture Industry 603402.SS | China | $832M | -36% | -18% | 54% | 18.7× | -15.9% | +27.6% |
| Shenzhen Silver Basis Technology 002786.SZ | China | $483M | -17% | +1% | 1% | n/a | 29.9% | -6.6% |
eDreams ODIGEO has 1 bond outstanding with $418M face value. The agencies rate it B; its bonds trade like B. Weighted yield 8.92%, a spread of 565 bp over government bonds.