Brainbees Solutions Ltd

AI
Brainbees Solut. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Brainbees Solutions Ltd

₹ 169 -1.49%
11 Sep - close price
firstcry.com BSE: 544226 NSE: FIRSTCRY
About

Founded in 2010, Brainbees Solutions Limited offers products for mothers, babies, and kids through its online platform 'FirstCry'.[1]

Key Points

Market Leadership[1][2]
FirstCry is India’s largest multi-channel platform for mothers, babies, and kids, leading the market in terms of Gross Merchandise Value (GMV). Its GMV grew from 9,121.12 crore in FY24 to 10,585.3 crore in FY25, marking a 16% year-on-year increase.[3]

Website BSE NSE
  • Market Cap ₹ 8,814 Cr.
  • Current Price ₹ 169
  • High / Low ₹ 401 / 162
  • Stock P/E 90.7
  • Book Value ₹ 122
  • Dividend Yield 0.00 %
  • ROCE 2.02 %
  • ROE 1.06 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 0.42% over last 3 years.
  • Earnings include an other income of Rs.211 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

Consumer Discretionary Consumer Services Retailing E-Retail/ E-Commerce

Part of Nifty Smallcap 100 BSE Consumer Discretionary BSE 500 Nifty 500 BSE 250 SmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
484 504 636 540 548 596 711 616 591 711 750 680 678
493 514 609 532 531 580 661 596 588 670 722 654 654
Operating Profit -9 -10 27 7 17 16 49 20 3 41 28 27 25
OPM % -1.9% -1.9% 4.2% 1.4% 3.0% 2.8% 7% 3.3% 0.4% 6% 3.7% 3.9% 3.6%
24 26 29 24 30 36 53 47 46 41 83 41 46
Interest 12 13 13 14 13 12 13 12 12 12 15 12 12
Depreciation 34 37 39 40 34 34 35 35 32 32 36 35 29
Profit before tax -31 -34 4 -22 -0 7 54 20 4 38 60 20 29
Tax % -25% 0% -216% -24% -241% -3% 30% 24% 25% 26% 23% -57% 27%
-23 -34 12 -17 0 7 38 15 3 28 46 32 22
EPS in Rs 0.13 0.73 0.29 0.06 0.54 0.89 0.61 0.41
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
508 806 1,309 1,752 2,542 2,163 2,471 2,732 2,820
1,450 1,013 1,214 1,699 2,652 2,148 2,368 2,634 2,700
Operating Profit -942 -208 95 54 -110 15 103 98 120
OPM % -186% -26% 7% 3.1% -4.3% 0.7% 4.2% 3.6% 4.2%
27 82 135 90 99 103 166 211 211
Interest 0 3 12 23 40 52 51 51 51
Depreciation 18 34 60 87 129 150 138 135 132
Profit before tax -933 -163 158 34 -181 -83 80 122 148
Tax % -0% -0% -80% 44% -14% -25% 25% 11%
-933 -163 284 19 -156 -62 60 109 127
EPS in Rs 1.15 2.09 2.45
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 16%
3 Years: 2%
TTM: 12%
Compounded Profit Growth
10 Years: %
5 Years: -25%
3 Years: 34%
TTM: 54%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -57%
Return on Equity
10 Years: %
5 Years: 0%
3 Years: 0%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 49 35 71 50 87 90 104 104
Reserves 1,472 2,375 3,457 3,471 3,651 4,125 5,942 6,243
7 34 7 322 7 529 478 475
151 307 441 483 777 404 533 451
Total Liabilities 1,678 2,751 3,976 4,326 4,522 5,148 7,058 7,274
351 381 398 732 520 967 878 827
CWIP 7 23 7 21 14 0 5 6
Investments 0 50 315 1,011 1,472 1,942 2,478 2,812
1,320 2,297 3,257 2,563 2,516 2,239 3,697 3,629
Total Assets 1,678 2,751 3,976 4,326 4,522 5,148 7,058 7,274

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-210 -282 19 -151 225 16 159 318
-758 -707 -626 214 -235 -326 -1,644 -208
1,063 1,031 727 -134 -75 265 1,507 -122
Net Cash Flow 95 42 121 -70 -85 -45 22 -12
Free Cash Flow -231 -330 -7 -265 112 -15 138 303
CFO/OP 22% 134% 17% -264% -210% 129% 144% 348%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 32 39 36 30 67 114 111 98
Inventory Days 175 158 190 251 90 125 159 132
Days Payable 112 96 107 125 48 81 86 67
Cash Conversion Cycle 95 101 118 155 109 157 184 163
Working Capital Days 120 106 109 130 96 159 190 167
ROCE % -8% 6% 2% -4% -1% 2% 2%

Insights

In beta
Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Annual Unique Transacting Customers (AUTC)
Mn

Log in to view insights

Please log in to see hidden values.

Login
Consolidated GMV (India Multi-Channel + International)
INR Mn
Number of Modern Stores (India, incl. FOFO and COCO)
stores
Number of Orders (Consolidated)
Mn
Number of Preschools (Others segment)
preschools
Number of Students Enrolled in Preschools (Others segment)
students
Average Order Value (AOV) - India Multi-Channel
INR
International GMV (UAE + KSA)
INR Mn

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
9.07% 9.62% 7.94% 7.03% 5.22% 4.01% 3.52% 3.61%
16.83% 16.65% 18.08% 18.65% 21.04% 21.97% 23.67% 22.71%
66.30% 65.96% 66.38% 66.94% 66.43% 66.93% 65.75% 66.70%
7.80% 7.75% 7.60% 7.39% 7.31% 7.09% 7.06% 6.98%
No. of Shareholders 1,30,4191,17,7461,15,6021,40,0011,37,8201,39,2041,40,6371,45,922

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls