Brainbees Solutions Ltd
Founded in 2010, Brainbees Solutions Limited offers products for mothers, babies, and kids through its online platform 'FirstCry'.[1]
- Market Cap ₹ 18,163 Cr.
- Current Price ₹ 349
- High / Low ₹ 734 / 286
- Stock P/E
- Book Value ₹ 91.1
- Dividend Yield 0.00 %
- ROCE -4.00 %
- ROE -8.30 %
- Face Value ₹ 2.00
Pros
Cons
- Stock is trading at 3.83 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -8.19% over last 3 years.
- Earnings include an other income of Rs.107 Cr.
* 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 BSE Consumer Discretionary Nifty MidSmallcap 400 Nifty Smallcap 250 Nifty 500 Multicap 50:25:25
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|
| 508 | 814 | 1,603 | 2,401 | 5,633 | 6,481 | 7,396 | |
| 1,450 | 1,047 | 1,561 | 2,420 | 5,950 | 6,410 | 7,149 | |
| Operating Profit | -942 | -233 | 42 | -18 | -317 | 70 | 247 |
| OPM % | -186% | -29% | 3% | -1% | -6% | 1% | 3% |
| 27 | 83 | 137 | 116 | 153 | 94 | 107 | |
| Interest | 0 | 4 | 14 | 38 | 72 | 115 | 121 |
| Depreciation | 18 | 38 | 70 | 111 | 294 | 371 | 400 |
| Profit before tax | -933 | -191 | 95 | -51 | -530 | -322 | -166 |
| Tax % | -0% | -0% | -124% | 54% | -8% | -0% | |
| -933 | -191 | 216 | -79 | -486 | -322 | -197 | |
| EPS in Rs | |||||||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 66% |
| 3 Years: | 59% |
| TTM: | 15% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 11% |
| 3 Years: | % |
| TTM: | 44% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | -5% |
| 3 Years: | -8% |
| Last Year: | -8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 49 | 35 | 35 | 45 | 81 | 81 | 96 |
| Reserves | 1,472 | 2,347 | 3,359 | 3,447 | 3,368 | 3,082 | 4,633 |
| 7 | 34 | 61 | 446 | 906 | 1,430 | 1,574 | |
| 151 | 341 | 619 | 2,147 | 2,602 | 2,727 | 3,012 | |
| Total Liabilities | 1,678 | 2,758 | 4,073 | 6,084 | 6,957 | 7,321 | 9,314 |
| 351 | 383 | 508 | 2,213 | 3,533 | 3,868 | 3,836 | |
| CWIP | 7 | 23 | 18 | 42 | 26 | 1 | 14 |
| Investments | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| 1,320 | 2,352 | 3,547 | 3,830 | 3,397 | 3,447 | 5,458 | |
| Total Assets | 1,678 | 2,758 | 4,073 | 6,084 | 6,957 | 7,321 | 9,314 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|
| -210 | -300 | -63 | -132 | -399 | -42 | |
| -758 | -660 | -449 | -491 | 304 | 63 | |
| 1,063 | 1,033 | 718 | 644 | -51 | 81 | |
| Net Cash Flow | 95 | 73 | 206 | 22 | -146 | 102 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|
| Debtor Days | 32 | 36 | 31 | 33 | 15 | 12 |
| Inventory Days | 175 | 162 | 182 | 227 | 119 | 143 |
| Days Payable | 112 | 97 | 104 | 123 | 68 | 80 |
| Cash Conversion Cycle | 95 | 101 | 109 | 138 | 65 | 76 |
| Working Capital Days | 120 | 100 | 100 | 94 | 53 | 65 |
| ROCE % | -10% | 4% | -0% | -10% | -4% |
Documents
Announcements
-
Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2
11 Apr - Annual disclosure regarding debt securities compliance.
-
Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A
11 Apr - Disclosure of non-large corporate status for debt securities.
-
Announcement under Regulation 30 (LODR)-Updates on Acquisition
4 Apr - Investment of INR 73 Cr in Globalbees CCPS.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
3 Apr - Certificate under Regulation 74(5) for Q1 2025.
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
29 Mar - Disclosure of allotment/transfer of equity shares pursuant to exercise of ESOPs
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]