Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹140Cr
Rev Gr TTM
Revenue Growth TTM
99.10%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TCIIND
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 63.6 | -24.4 | -27.8 | 40.0 | -46.7 | 16.1 | 61.5 | 171.4 | 129.2 | 36.1 | 200.0 | 63.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
Operating Profit Operating ProfitCr |
| 11.1 | -83.9 | -138.5 | -97.1 | -37.5 | -75.0 | -92.9 | -57.9 | -70.0 | -53.1 | 23.0 | 32.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 266.7 | -33.3 | -263.6 | 61.5 | -520.0 | -10.7 | -7.5 | -326.7 | -309.5 | -22.6 | 141.9 | 159.4 |
| 5.6 | -90.3 | -153.8 | -42.9 | -43.8 | -86.1 | -102.4 | -67.4 | -78.2 | -77.5 | 14.3 | 24.5 |
| 0.6 | -3.1 | -4.5 | -1.6 | -2.4 | -3.5 | -4.8 | -7.1 | -9.6 | -4.2 | 2.0 | 4.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 164.0 | -31.7 | -10.5 | 13.7 | 13.5 | -81.6 | 238.7 | 34.7 | -27.5 | 103.3 | 55.5 |
| 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 5 | 5 |
Operating Profit Operating ProfitCr |
| -47.6 | -18.2 | -10.9 | -13.8 | -11.5 | -9.7 | -344.1 | -56.1 | -36.5 | -81.7 | -70.0 | -5.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | -1 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 3.5 | 47.8 | -5.1 | -57.8 | -1.4 | -292.1 | 39.3 | 30.1 | -56.6 | -115.7 | 69.7 |
| -42.7 | -15.6 | -11.9 | -14.0 | -19.5 | -17.4 | -370.8 | -66.5 | -34.5 | -74.6 | -79.2 | -15.4 |
| -5.2 | -5.0 | -2.6 | -2.8 | -4.4 | -4.4 | -17.4 | -10.6 | -7.4 | -11.6 | -25.0 | -7.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| -16 | -16 | 1 | 1 | 2 | 2 | 8 | 2 | 2 | 3 | 3 | 13 |
Current Liabilities Current LiabilitiesCr | 1 | 2 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 3 | 3 |
Non Current Liabilities Non Current LiabilitiesCr | 21 | 21 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 2 |
Non Current Assets Non Current AssetsCr | 6 | 7 | 8 | 9 | 10 | 11 | 11 | 11 | 12 | 14 | 16 | 16 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | -1 | -1 | -1 | -1 | -2 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | 0 | 0 | -1 | -2 | -2 |
Financing Cash Flow Financing Cash FlowCr | 2 | 1 | 1 | 1 | 2 | 3 | 4 |
|
Free Cash Flow Free Cash FlowCr | -2 | -1 | -1 | -1 | -2 | -3 | -4 |
| 95.7 | -122.2 | 92.2 | 70.6 | 82.9 | 49.1 | 86.8 |
CFO To EBITDA CFO To EBITDA% | 162.1 | -218.3 | 99.3 | 83.7 | 78.4 | 44.8 | 98.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 101 | 113 | 166 | 77 | 76 | 52 | 71 | 126 | 97 | 119 | 111 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 91.7 | 38.8 | 83.6 | 43.5 | 37.4 | 22.8 | 168.8 | 88.1 | 50.6 | 85.8 | 39.1 |
Price To Book Price To Book | -5.9 | -6.4 | -676.5 | 153.2 | 79.6 | 59.6 | 9.3 | 179.3 | 65.1 | 52.9 | 47.8 |
| -193.6 | -214.7 | -768.5 | -313.4 | -327.9 | -237.0 | -49.1 | -157.8 | -139.1 | -105.0 | -56.8 |
Profitability Ratios Profitability Ratios |
| 52.2 | 34.7 | 87.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| -47.6 | -18.2 | -10.9 | -13.8 | -11.5 | -9.7 | -344.1 | -56.1 | -36.5 | -81.7 | -70.0 |
| -42.7 | -15.6 | -11.9 | -14.0 | -19.5 | -17.4 | -370.8 | -66.5 | -34.5 | -74.6 | -79.2 |
| 3.3 | 3.2 | -14.4 | -10.5 | -9.1 | -8.4 | -15.3 | -30.2 | -15.2 | -20.6 | -34.4 |
| 3.2 | 3.0 | -14.4 | -10.5 | -13.9 | -15.1 | -16.6 | -39.3 | -20.8 | -26.4 | -56.5 |
| -6.6 | -5.7 | -3.0 | -2.7 | -3.7 | -3.5 | -14.3 | -8.3 | -5.1 | -7.0 | -12.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
TCI Industries Limited is a Mumbai-based public company (BSE: 532262) specialized in the monetization of prime real estate assets through infrastructure and location services. The company’s business model is uniquely centered on its strategic landholding in **Colaba, Mumbai**, which it leverages to serve the media, entertainment, and corporate event sectors.
---
### Asset-Centric Revenue Model: Media & Event Infrastructure
The company operates under a **single reportable segment** (as per **Ind AS 108**), focusing on the high-value niche of providing specialized spaces in South Mumbai. Revenue is generated through three primary streams:
* **Media Production Services:** Providing dedicated space for film shootings, television serials, and commercial advertisements.
* **Event Hosting:** Utilizing its waterfront property for corporate functions and social events.
* **Property Rentals:** Generating income from existing property holdings and structures.
While the company currently focuses on temporary space rentals, its long-term value is tied to the preservation and eventual development of its **Colaba** site.
---
### Strategic Infrastructure Preservation & Site Enhancement
Following significant environmental and regulatory challenges, the company has prioritized the structural integrity and usability of its primary asset.
* **Sea-Retaining Wall Project:** Following a **July 2022 Supreme Court order**, the company undertook a massive reconstruction of the damaged sea-retaining wall and platform on the south-east side of the property.
* **Completion & Modernization:** As of **June 2025**, the project was successfully completed. The entire surface was finished in **concrete**, significantly enhancing the site’s durability and safety for high-capacity events.
* **Regulatory Compliance:** All works were executed with approvals from the **MCGM** (Municipal Corporation of Greater Mumbai), **MCZMA** (Maharashtra Coastal Zone Management Authority), and **SEIAA** (State Level Environment Impact Assessment Authority).
* **Capacity Expansion:** Ongoing renovations aim to convert previously unusable areas into **revenue-generating spaces**, broadening the target customer base beyond traditional film segments.
---
### Capital Structure & Promoter-Led Funding Strategy
TCI Industries utilizes a specialized financing model to fund infrastructure upgrades and working capital without diluting equity or incurring high-interest bank debt.
#### 0% Non-Convertible Redeemable Preference Shares (NCRPS)
The company relies on the private placement of **NCRPS** to the **Promoter and Promoter Group**. This instrument is classified as **'Other Equity'** under **Ind-AS 32**.
| Instrument Detail | Specifications |
| :--- | :--- |
| **Face Value / Issue Price** | **Rs. 100** / **Rs. 400** (includes **Rs. 300 premium**) |
| **Dividend Rate** | **0%** (No annual cash outflow for dividends) |
| **Redemption Terms** | Redeemable within **20 years** at a max premium of **18% (simple) p.a.** |
| **Total Authorization** | **Rs. 10,00,00,000 (Ten Crore)** |
**Recent Allotment Activity (Post-March 2023 Approval):**
The company has consistently infused capital through these instruments to manage liquidity:
* **9M Ended Dec 2025:** **32,500** shares allotted to Promoter Group.
* **FY 2024-25:** **74,915** shares allotted.
* **FY 2023-24:** **59,250** shares allotted.
* **Specific Allottees:** Includes **Bunny Investment & Finance Pvt Ltd**, **Transcorp Estates**, and members of the **Agarwal family**.
---
### Financial Performance & Ratio Analysis
The company has faced persistent cash losses due to high fixed maintenance costs and legal constraints on full-scale development. However, recent metrics show a trend toward stabilization.
| Metric | FY 2022-23 | FY 2021-22 |
| :--- | :---: | :---: |
| **Current Ratio** | **1.13** | **0.41** |
| **Net Debt Equity Ratio** | **0.07** | **0.06** |
| **Operating Profit Margin** | **(0.18)** | **(0.47)** |
| **Net Profit Margin** | **(0.30)** | **(0.63)** |
| **Return on Net Worth** | **(0.07)** | **(0.12)** |
| **Debtors Turnover** | **186.95** | **277.66** |
**Financial Observations:**
* **Liquidity:** The **Current Ratio** improved significantly to **1.13**, indicating better short-term solvency.
* **Credit Risk:** The company maintains a **Nil** trade receivable balance by enforcing a strict **no-credit policy** for space rentals.
* **Interest Risk:** Exposure is **very low** as liabilities are primarily fixed-rate instruments.
---
### Critical Risk Factors & Litigation Landscape
The company’s valuation is heavily influenced by several long-standing legal disputes regarding its Mumbai property.
#### 1. Development Constraints & Defense Objections
* **Indian Navy Objection:** The **MCGM** has restricted development plans based on Navy objections. A **Special Leave Petition (SLP)** is currently pending in the **Supreme Court**.
* **Jurisdiction Dispute:** The company is challenging the **Monitoring Committee’s** jurisdiction over its land, arguing for governance under **DCR 1967** rather than **DCR 1991**. The Supreme Court has granted a stay on Committee proceedings.
#### 2. Contingent Liabilities
The company faces substantial financial claims that are currently being contested:
| Dispute Party | Nature of Matter | Financial Exposure / Status |
| :--- | :--- | :--- |
| **MCGM** | Property Tax (Capital Value) | **₹60.48 crore** demand; contested as "open land" classification. |
| **Cotton Corp.** | Loss of Imported Cotton | **₹89.27 lakh** (incl. interest); **₹50 lakh** deposited under SC stay. |
| **SEBI / BAL** | NCRPS Redemption | Directed redemption of **54,175 shares** (~**₹4.50 crore**); Company cited inability to pay due to lack of profits. |
#### 3. Environmental & Maintenance Risks
* **Erosion:** Following **Cyclone Taukte (2021)**, the company faced significant land erosion. While its own wall is repaired, the **Mumbai Port Trust (MbPT)** side remains damaged, with an estimated repair cost of **₹95 lakhs** which MbPT refuses to cover.
* **Defined Benefit Plan Risks:** Potential deficits in employee gratuity funds if government bond returns fall or if salary increases exceed actuarial assumptions.
---
### Corporate Governance & Leadership
* **Management:** Led by **Executive Director Sunil K. Warerkar** (since **2004**), who manages legal strategy and property protection. **S. N. Agarwal** serves as **Chairman Emeritus**.
* **Board Oversight:** Supported by five committees: **Audit, Nomination & Remuneration, Stakeholders' Relationship, Risk Management, and Share Allotment**.
* **Structure:** As of **March 31, 2024**, the company has **no subsidiaries, joint ventures, or associate companies**, maintaining a lean corporate structure focused entirely on the Colaba asset.