Brainbees Solutions Ltd
Founded in 2010, Brainbees Solutions Limited offers products for mothers, babies, and kids through its online platform 'FirstCry'.[1]
- Market Cap ₹ 15,211 Cr.
- Current Price ₹ 291
- High / Low ₹ 608 / 277
- Stock P/E
- Book Value ₹ 91.3
- Dividend Yield 0.00 %
- ROCE -0.40 %
- ROE -4.07 %
- Face Value ₹ 2.00
Pros
Cons
- Stock is trading at 3.19 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -8.63% over last 3 years.
- Earnings include an other income of Rs.133 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 BSE 500 Nifty 500 BSE MidCap Nifty Smallcap 100 BSE Allcap
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 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 508 | 814 | 1,603 | 2,401 | 5,633 | 6,481 | 7,660 | 8,064 | |
| 1,450 | 1,047 | 1,561 | 2,420 | 5,950 | 6,410 | 7,430 | 7,845 | |
| Operating Profit | -942 | -233 | 42 | -18 | -317 | 70 | 230 | 219 |
| OPM % | -186% | -29% | 3% | -1% | -6% | 1% | 3% | 3% |
| 27 | 83 | 141 | 116 | 153 | 94 | 101 | 133 | |
| Interest | 0 | 4 | 14 | 38 | 72 | 115 | 158 | 160 |
| Depreciation | 18 | 38 | 70 | 111 | 294 | 371 | 405 | 411 |
| Profit before tax | -933 | -191 | 98 | -51 | -530 | -322 | -232 | -218 |
| Tax % | -0% | -0% | -120% | 54% | -8% | -0% | 14% | |
| -933 | -191 | 216 | -79 | -486 | -322 | -265 | -243 | |
| EPS in Rs | -3.67 | -3.18 | ||||||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 57% |
| 3 Years: | 47% |
| TTM: | 13% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 3% |
| 3 Years: | % |
| TTM: | 23% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -52% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | -5% |
| 3 Years: | -9% |
| Last Year: | -4% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 49 | 35 | 35 | 45 | 81 | 81 | 96 | 97 |
| Reserves | 1,472 | 2,347 | 3,366 | 3,447 | 3,368 | 3,082 | 4,645 | 4,670 |
| 7 | 34 | 214 | 446 | 906 | 1,430 | 1,570 | 1,661 | |
| 151 | 341 | 459 | 2,147 | 2,602 | 2,727 | 2,359 | 2,644 | |
| Total Liabilities | 1,678 | 2,758 | 4,073 | 6,084 | 6,957 | 7,321 | 8,670 | 9,072 |
| 351 | 383 | 669 | 2,213 | 3,533 | 3,868 | 3,609 | 3,576 | |
| CWIP | 7 | 23 | 18 | 42 | 26 | 1 | 7 | 52 |
| Investments | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 |
| 1,320 | 2,352 | 3,387 | 3,830 | 3,397 | 3,447 | 5,049 | 5,439 | |
| Total Assets | 1,678 | 2,758 | 4,073 | 6,084 | 6,957 | 7,321 | 8,670 | 9,072 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| -210 | -300 | -67 | -132 | -399 | -42 | -83 | |
| -758 | -660 | -445 | -491 | 304 | 63 | -1,438 | |
| 1,063 | 1,033 | 718 | 644 | -51 | 81 | 1,431 | |
| Net Cash Flow | 95 | 73 | 206 | 22 | -146 | 102 | -91 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 32 | 36 | 31 | 33 | 15 | 12 | 13 |
| Inventory Days | 175 | 162 | 182 | 227 | 119 | 143 | 162 |
| Days Payable | 112 | 97 | 104 | 123 | 68 | 80 | 71 |
| Cash Conversion Cycle | 95 | 101 | 109 | 138 | 65 | 76 | 105 |
| Working Capital Days | 120 | 100 | 90 | 79 | 40 | 46 | 36 |
| ROCE % | -10% | 4% | -0% | -10% | -4% | -0% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
1d - Certificate under Reg 74(5) from MUFG Intime (RTA) for quarter ended Dec 31, 2025.
- Closure of Trading Window 29 Dec
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
26 Dec - Approved share swap increases FirstCry stake to 76.59%; Solis Hygiene becomes step-down subsidiary; CS change.
-
Agreement To Sale Of Stake By The Company In Solis Hygiene Private Limited, A Subsidiary Of The Company To Swara Baby Products Private Limited, Another Subsidiary Of The Company
26 Dec - Share-swap: 52,890 Solis A1 shares for 56,26,738 Swara shares; company stake rises to 76.59%; complete by Dec 31, 2025
-
Announcement under Regulation 30 (LODR)-Acquisition
26 Dec - Dec 26: Share-swap raises stake to 76.59%; 56,26,738 Swara for 52,890 Solis; INR84.40Cr; Solis step-down; CS change.
Concalls
-
Nov 2025Transcript PPT
-
Aug 2025Transcript PPT
-
May 2025Transcript PPT REC
-
Feb 2025Transcript PPT
-
Nov 2024Transcript PPT REC
-
Sep 2024Transcript PPT REC
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]