Sharescart Research Club logo
Apollo Green 72 (28.6%)ASK Investment 895 (-3.2%)AVPL 49 (0%)Bootes Impex 775 (-8.8%)CIAL 442 (-0.5%)CSK 254 (-3.1%)ESDS Software 478 (2.8%)Garuda Aerospace 468 (-2.1%)Goodluck Defence 385 (16%)Hero Motors 325 (0%)Hinduja Leyland 248 (0%)ICL Fincorp 25 (0%)Incred Holdings 154 (2.7%)Kineco Limited 3285 (0%)Lava 60 (15.4%)Market Simplified 26 (-7.1%)Matrix Gas 12 (-20%)Motilal Oswal 12.25 (-2%)MSEI 6.35 (-2.3%)NCDEX 368 (-1.6%)NSE 1985 (-2%)Onix Renewable 68 (21.4%)OYO 23 (-4.2%)OYO Assets 9.25 (-7%)Philips India 1250 (0%)Polymatech Electronics 56 (-3.4%)SBI Mutual 768 (-0.9%)Taparia Tools 6050 (0%)VCI Chemical 64 (0%)Zepto 40 (-4.8%)

15 Days Price Change

Brainbees Solutions IPO

Closing In

  • days
  • Hours
  • Minutes
  • Seconds
Profile
Issue Size --
Profile
Price Range 440  to  465 per share
Profile
Min Investment ₹465
Profile
Lot Size 1
Profile
Face Value ₹2
Profile
Draft Prospectus --
Invest Before the IPO Goes Live

Buy unlisted shares early and participate in the growth before public listing.

Profile
  • Basic Info
  • IPO Tentative Timetable
  • IPO Lot Size
  • Subscription Status
  • Financials
  • Profit & Loss
  • Balance Sheet
  • Cash Flow
  • Ratios
  • Growth Rates
  • Other info

Overview

Brainbees Solutions Limited, commonly known as FirstCry, is an Indian e-commerce company specializing in products for babies, kids, and mothers. Established in 2010 by Supam Maheshwari and Amitava Saha, the company has grown to become a leading player in the baby products segment. FirstCry offers a wide range of products, including clothing, footwear, toys, books, baby gear, and maternity essentials, catering to the needs of children and parents. In addition to its online presence, FirstCry has an extensive offline network with numerous retail stores across India, enhancing its accessibility to customers. The company is known for its customer-centric approach, offering personalized services, easy returns, and a loyalty program to enhance user experience. Backed by significant investments from global investors, FirstCry has expanded its footprint into international markets and continues to innovate in the baby care industry, leveraging technology to meet the evolving demands of modern parents. Read More

Basic Info

Face Value 2 per share

Price 440  to  465 per share

P/E (x) -113.4

Sales( Cr.) 7660

PAT( Cr.) -265

EPS -4.1

Draft Prospectus --

Exchange BSE-NSE

Promoter

Company Promoters

No promoters available

Pre Issue Share Holding 100%

Post Issue Share Holding 58.76%

Listing Details:

Listing Price: 625

Listing Gain: 25.6%

Current Price: 225.5

Gain On Issue: 225.5 | 0%

GMP: --

GMP %: -- %

IPO Tentative Timetable

Opening Date Aug 06, 2024
Closing Date Aug 08, 2024
Allotment Aug 09, 2024
Refund Aug 12, 2024
Delivery of Shares Aug 12, 2024
Listing Date Aug 13, 2024

IPO Lot Size

Application Lots Shares Amount
Retail (Min) 1 32 14,880
Retail (Max) 13 416 193,440
S-HNI (Min) 14 448 208,320
S-HNI (Max) 67 2144 996,960
B-HNI (Min) 68 2176 1,011,840

Objective of the Issue

1. Expenses of the Company for: establishment of new modern stores under the BabyHug brand and establishment of a warehouse in India 2. Expenditure on lease payments for existing identified modern stores owned and operated by the Company in India 3. Investments in its Subsidiary Digital Age for setting up new modern stores under the FirstCry brand and other house brands of the Company and lease payments for the existing identified modern stores owned and controlled by Digital Age in India 4. Investment in Subsidiary FirstCry Trading for overseas expansion by establishment of new modern stores and establishment of warehouses in KSA 5. Investment in Subsidiary Globalbees Brands for the acquisition of an additional stake in its Subsidiaries 6. Sales and marketing initiatives 7. Technology and data science costs, including cloud and server hosting costs 8. Financing of inorganic growth through acquisitions and other strategic initiatives and general corp

Issue

Category Nos Bid Bid (x)
QIB 67640768 1305466822 19.3x
NII 13528154 63311761 4.7x
Retail 9018769 20833356 2.3x
EMP 0 0 0x
Total 90187690 1102093572 12.2x

Net Sales (in cr.)

Total Income (in cr.)

Operating Profit (in cr.)

Net Profit (in cr.)

Shareholder Funds (in cr.)

Total Assets (in cr.)

Brainbees Solutions Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 160 228 337 508 814 1603 2401 5633 6481 7660
Other Income 13 12 18 27 83 137 116 99 94 150
Total Income 174 240 355 535 897 1740 2517 5731 6575 7810
Total Expenditure 446 624 402 1450 1047 1561 2419 5950 6410 7430
Operating Profit -272 -384 -47 -915 -150 179 97 -219 165 380
Interest 2 2 1 0 4 14 38 72 115 158
Depreciation 4 7 7 18 38 70 111 294 371 405
Exceptional Income / Expenses 0 0 0 0 0 0 0 54 0 -50
Profit Before Tax -278 -393 -55 -933 -191 98 -51 -530 -322 -232
Provision for Tax -0 0 -0 -1 -1 -118 28 -44 -0 33
Profit After Tax -278 -393 -55 -933 -191 216 -79 -486 -322 -265
Adjustments 0 0 0 0 0 -1 7 45 47 73
Profit After Adjustments -278 -393 -55 -933 -191 215 -72 -441 -274 -191
Adjusted Earnings Per Share -54.3 -125.3 -17.4 -38.4 -6.1 6 -1.8 -10.8 -6.7 -4

Brainbees Solutions Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds -657 -1036 -1087 1527 2417 3437 3528 3456 3171 4741
Minority's Interest 0 0 0 0 0 98 760 743 621 539
Borrowings 788 1657 1655 0 0 10 51 55 229 210
Other Non-Current Liabilities 1 5 6 5 85 19 835 1497 1742 1144
Total Current Liabilities 60 70 91 146 256 392 922 1212 1603 2087
Total Liabilities 193 696 665 1678 2758 3955 6097 6964 7366 8722
Fixed Assets 16 361 356 351 383 669 2213 3533 3868 3609
Other Non-Current Assets 30 155 24 568 625 163 172 421 410 563
Total Current Assets 146 180 286 758 1750 3123 3712 3010 3087 4549
Total Assets 193 696 665 1678 2758 3955 6097 6964 7366 8722

Brainbees Solutions Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 6 6 9 104 177 383 405 259 362
Cash Flow from Operating Activities -160 -69 -70 -210 -300 -67 -132 -399 -42 -83
Cash Flow from Investing Activities 97 -501 82 -758 -660 -445 -491 304 63 -1438
Cash Flow from Financing Activities 69 570 -9 1063 1033 718 644 -51 81 1431
Net Cash Inflow / Outflow 6 -0 3 95 73 206 22 -146 102 -91
Closing Cash & Cash Equivalent 6 6 9 104 177 383 405 259 362 271

Brainbees Solutions Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -54.3 -125.26 -17.38 -38.38 -6.13 6.01 -1.77 -10.83 -6.73 -3.97
CEPS(Rs) 0 -123 -15.2 -37.64 -4.92 8.01 0.79 -4.71 1.21 2.9
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -129.69 -334.75 -351.96 61.48 75.78 93.34 83.95 73.26 61.88 84.17
Core EBITDA Margin(%) -177.81 -173.16 -19.33 -185.52 -28.56 2.43 -0.71 -5.54 1.06 2.94
EBIT Margin(%) -171.78 -171.19 -16.01 -183.72 -23.04 6.52 -0.53 -8 -3.11 -0.94
Pre Tax Margin(%) -173.31 -172.18 -16.25 -183.75 -23.52 5.71 -2 -9.25 -4.86 -2.97
PAT Margin (%) -173.26 -172.21 -16.18 -183.65 -23.44 12.53 -3.07 -8.48 -4.86 -3.38
Cash Profit Margin (%) -170.98 -169.09 -14.15 -180.08 -18.83 16.61 1.26 -3.35 0.75 1.79
ROA(%) -144.2 -88.49 -8.01 -79.59 -8.6 6.43 -1.57 -7.44 -4.49 -3.29
ROE(%) 0 0 0 -479.6 -9.91 7.58 -2.33 -15.19 -11.68 -8.05
ROCE(%) -194.04 -101.4 -9 -88.97 -9.51 3.83 -0.38 -12.65 -5.67 -1.65
Receivable days 81.44 46.37 30.93 28.37 27.99 22.98 25.25 14.11 12.22 11.68
Inventory Days 107.88 86.01 78.92 98.77 108.21 86.33 107.05 72.14 80.36 87.7
Payable days 89.87 79.63 80.24 87.01 81.82 82.81 96.08 58.75 72.15 69.81
PER(x) 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0 0 0 0 4.37
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 4.94 7.01 4.54 -0.77 -1.48 -1.4 -0.87 -0.16 -0.02 2.17
EV/Core EBITDA(x) -2.92 -4.17 -32.49 0.43 8.01 -12.52 -21.45 4.18 -0.74 43.63
Net Sales Growth(%) 0 42.37 47.66 50.61 60.33 96.86 49.81 134.56 15.06 18.19
EBIT Growth(%) 0 -41.88 86.19 -1628.49 79.9 159.92 -111.98 -3305.76 55.03 64.27
PAT Growth(%) 0 -41.51 86.13 -1609.65 79.54 213.15 -136.44 -517.72 33.85 17.64
EPS Growth(%) 0 -130.71 86.13 -120.89 84.03 198.14 -129.38 -512.75 37.82 41.06
Debt/Equity(x) -1.2 -1.58 -1.5 0 0 0.01 0.03 0.06 0.18 0.14
Current Ratio(x) 2.43 2.56 3.13 5.2 6.83 7.98 4.02 2.48 1.93 2.18
Quick Ratio(x) 1.64 1.71 2.19 3.9 5.68 6.64 2.96 1.42 0.91 1.16
Interest Cover(x) -112.08 -172.25 -66.53 -5780.63 -47.89 7.99 -0.36 -6.41 -1.79 -0.47
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0.03

Sihora Industries Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 18% 47% 57% 0%
Operating Profit CAGR 130% 58% 0% 0%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -36% NA% NA% NA%
ROE Average -8% -12% -6% -52%
ROCE Average -2% -7% -3% -42%

Company Contact Information

Brainbees Solutions Ltd.

Rajashree Business Park, Plot No. 114 Survey No. 338, Tadiwala Road Nr. Sohrab Hall

IPO Lead Manager(s)

Brainbees Solutions Ltd.

Avendus Capital Pvt Ltd.

BofA Securities India Ltd.

JM Financial Ltd.

Kotak Mahindra Capital Co Ltd

Morgan Stanley India Co Pvt Ltd

Registrar Info

Brainbees Solutions Ltd.

Frequently Asked Questions

All You Need To Know About IPO

When you leave without vesting, generally unvested ESOPs are cancelled. Vested ESOPs usually can be exercised after you depart, often within 3 to 6 months, depending on the company's ESOP plan.

For companies listed on a stock exchange, you can sell the shares any time after you exercise the ESOP option and the shares are in your demat account. If the company is unlisted or otherwise a startup, you can only sell the shares if and when the company announces a buyback or has a process for secondary sales.

Whenever you exercised your options to hold shares, you entered into a market risk situation, and if the valuation of the company drops, so do the shares.

Yes. ESOPs are valuable to the employer in that the employer is able to retain the best talent, align employee interests with company goals, and preserve cash while rewarding performance.

Wealth Icon
Don’t Miss Out on Unlisted Shares

Open your account today and gain instant access to top unlisted shares and pre-IPO opportunities.

whatsapp