Brainbees Solutions Ltd
Founded in 2010, Brainbees Solutions Limited offers products for mothers, babies, and kids through its online platform 'FirstCry'.[1]
- Market Cap ₹ 19,137 Cr.
- Current Price ₹ 368
- High / Low ₹ 734 / 347
- Stock P/E 705
- Book Value ₹ 113
- Dividend Yield 0.00 %
- ROCE -0.71 %
- ROE -1.56 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
Cons
- Stock is trading at 3.25 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -1.80% over last 3 years.
- Earnings include an other income of Rs.143 Cr.
- Debtor days have increased from 70.4 to 114 days.
- Working capital days have increased from 158 days to 231 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Retail Industry: Trading
Part of BSE Allcap Nifty 500 Nifty MidSmallcap 400 Nifty 500 Multicap 50:25:25 Nifty Total Market
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|
| 508 | 806 | 1,309 | 1,752 | 2,542 | 2,163 | 2,395 | |
| 1,450 | 1,013 | 1,214 | 1,699 | 2,652 | 2,148 | 2,305 | |
| Operating Profit | -942 | -208 | 95 | 54 | -110 | 15 | 90 |
| OPM % | -186% | -26% | 7% | 3% | -4% | 1% | 4% |
| 27 | 82 | 135 | 90 | 99 | 103 | 143 | |
| Interest | 0 | 3 | 12 | 23 | 40 | 52 | 53 |
| Depreciation | 18 | 34 | 60 | 87 | 129 | 150 | 143 |
| Profit before tax | -933 | -163 | 158 | 34 | -181 | -83 | 38 |
| Tax % | -0% | -0% | -80% | 44% | -14% | -25% | |
| -933 | -163 | 284 | 19 | -156 | -62 | 28 | |
| EPS in Rs | |||||||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 34% |
| 3 Years: | 18% |
| TTM: | -15% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 14% |
| 3 Years: | % |
| TTM: | 60% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 0% |
| 3 Years: | -2% |
| Last Year: | -2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 49 | 35 | 71 | 50 | 87 | 97 | 104 |
| Reserves | 1,472 | 2,375 | 3,457 | 3,471 | 3,651 | 4,118 | 5,779 |
| 7 | 34 | 7 | 329 | 459 | 529 | 491 | |
| 151 | 307 | 441 | 476 | 326 | 404 | 551 | |
| Total Liabilities | 1,678 | 2,751 | 3,976 | 4,326 | 4,522 | 5,148 | 6,926 |
| 351 | 381 | 398 | 732 | 940 | 967 | 899 | |
| CWIP | 7 | 23 | 7 | 21 | 14 | 0 | 0 |
| Investments | 0 | 50 | 315 | 1,011 | 1,472 | 1,942 | 2,059 |
| 1,320 | 2,297 | 3,257 | 2,563 | 2,096 | 2,239 | 3,968 | |
| Total Assets | 1,678 | 2,751 | 3,976 | 4,326 | 4,522 | 5,148 | 6,926 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|
| -210 | -282 | 19 | -151 | 225 | ||
| -758 | -707 | -626 | 214 | -235 | ||
| 1,063 | 1,031 | 727 | -134 | -75 | ||
| Net Cash Flow | 95 | 42 | 121 | -70 | -85 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|
| Debtor Days | 32 | 39 | 36 | 30 | 67 | 114 |
| Inventory Days | 175 | 158 | 190 | 251 | 90 | 125 |
| Days Payable | 112 | 96 | 107 | 125 | 48 | 81 |
| Cash Conversion Cycle | 95 | 101 | 118 | 155 | 109 | 157 |
| Working Capital Days | 120 | 106 | 109 | 139 | 105 | 231 |
| ROCE % | -8% | 6% | 2% | -4% | -1% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
2d - Disclosure of allotment/transfer of equity shares pursuant to exercise of ESOPs
-
Closure of Trading Window
26 Mar - Closure of trading window from April 01, 2025.
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
25 Mar - Disclosure of allotment/transfer of equity shares pursuant to exercise of ESOPs
-
Announcement under Regulation 30 (LODR)-Acquisition
25 Mar - Appointment of Company Secretary and compliance officer.
-
Appointment of Company Secretary and Compliance Officer
25 Mar - Appointment of Company Secretary and major investments approved.
Concalls
-
Feb 2025Transcript PPT
-
Nov 2024Transcript PPT REC
-
Sep 2024Transcript PPT REC
Market Leadership[1] Brainbees Solutions (FirstCry) is India's leading multi-channel platform for mothers, babies, and kids' products, holding the highest Gross Merchandise Value (GMV) in FY24, according to RedSeer. Its GMV grew from Rs. 5,799.46 crore in FY22 to Rs. 7,257.63 crore in FY23, and to Rs. 9,121.12 crore in FY24.[2]