Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹122Cr
Food - Processing - Others
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TBI
VS
| Quarter | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 45.5 |
| 81 | 107 | 118 |
Operating Profit Operating ProfitCr |
| 14.1 | 8.9 | 13.4 |
Other Income Other IncomeCr | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 2 |
| 11 | 9 | 16 |
| 3 | 2 | 4 |
|
Growth YoY PAT Growth YoY% | | | 36.3 |
| 8.0 | 5.2 | 7.5 |
| 4.1 | 3.4 | 5.6 |
| Financial Year | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 33.7 | 20.2 |
| 140 | 188 | 225 |
Operating Profit Operating ProfitCr |
| 11.2 | 11.2 | 11.4 |
Other Income Other IncomeCr | 1 | 2 | 2 |
Interest Expense Interest ExpenseCr | 4 | 5 | 6 |
Depreciation DepreciationCr | 1 | 2 | 3 |
| 14 | 18 | 25 |
| 3 | 5 | 6 |
|
| | 35.0 | 20.1 |
| 6.4 | 6.4 | 6.4 |
| 7.5 | 7.5 | 9.0 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 13 | 18 |
| 29 | 83 |
Current Liabilities Current LiabilitiesCr | 50 | 73 |
Non Current Liabilities Non Current LiabilitiesCr | 9 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 88 | 156 |
Non Current Assets Non Current AssetsCr | 14 | 24 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -3 | -30 |
Investing Cash Flow Investing Cash FlowCr | -8 | -12 |
Financing Cash Flow Financing Cash FlowCr | 11 | 42 |
|
Free Cash Flow Free Cash FlowCr | -11 | -42 |
| -28.1 | -216.8 |
CFO To EBITDA CFO To EBITDA% | -16.0 | -124.5 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 140 |
Price To Earnings Price To Earnings | 0.0 | 10.3 |
Price To Sales Price To Sales | 0.0 | 0.7 |
Price To Book Price To Book | 0.0 | 1.4 |
| 2.5 | 8.6 |
Profitability Ratios Profitability Ratios |
| 19.4 | 19.5 |
| 11.2 | 11.2 |
| 6.4 | 6.4 |
| 20.2 | 14.2 |
| 23.6 | 13.4 |
| 9.9 | 7.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
TBI Corn Limited is a premier Indian corn milling enterprise specializing in the production of **high-quality, non-GMO, and chemical-free** maize derivatives. Originally established as a partnership in 1999, the company transitioned to a public entity in 2022 and successfully listed on the **NSE Emerge** platform in June 2024 with a **110.6% listing premium**. Today, it operates a fully automated, touch-free manufacturing ecosystem serving the global breakfast cereal, snack, brewery, and animal feed industries.
---
### **Strategic Manufacturing Infrastructure & Capacity Scaling**
The company’s operations are centered in **MIDC Miraj, Sangli (Maharashtra)**, a location chosen for its proximity to **Karnataka**, India’s hub for high-quality non-GMO corn. The facilities utilize state-of-the-art, fully automated milling lines that ensure zero human contact and incorporate metal detection at every production stage.
| Metric | Current Status & Targets |
| :--- | :--- |
| **Total Monthly Capacity** | **10,500 tons** |
| **Daily Milling Capacity** | **350 TPD** (Up from **150 TPD** in FY24) |
| **Facility Expansion** | **Malkapur:** Expanding from **80 TPD** to **120 TPD**; **Sangli II:** **120 TPD** (Operational) |
| **Growth Target** | **35% Volume CAGR** through **FY28** |
| **Certifications** | **ISO 9001:2015**, **ISO 22000:2018**, **HALAL**, **APEDA**, **USDA Organic**, **FSSC 22000 V6** |
---
### **Diversified Product Portfolio & Industrial Applications**
TBI Corn processes **Non-GMO Indian Yellow Maize** into a variety of high-value derivatives. The company is strategically shifting its focus from bulk commodities to **Processed Maize** segments (flakes, flour, grits) to capture higher value realization.
* **Corn Grits:** De-germinated, **fat-free**, and chemical-free. Used primarily in **breweries**, extruded snacks, and bakery products.
* **Corn Flour:** Fine-milled and **gluten-free**. Used in batter mixes, snacks, and **pet food**.
* **Raw Corn Flakes:** De-hulled and de-germed. A staple for the **Indian traditional namkeen** and farsana industry.
* **Corn Germ:** High oil content (**~50%** of kernel oil). Sold for **corn oil extraction** and livestock feed.
* **Broken Maize & Bran:** Cleaned, stone-free kernels and high-fiber bran used extensively in **poultry, cattle, and hominy feed**.
* **Turmeric Finger:** A niche, health-focused segment catering to the supplements market.
**Revenue Distribution by Industry:**
* **Breweries:** **56%**
* **Namkeen & Snacks:** **29%** (Combined)
* **Animal Feed:** **9%**
* **Bakery, Confectionary & Oil:** **5%**
---
### **Corporate Ecosystem & Subsidiary Strategy**
The company utilizes a sophisticated group structure to expand into specialized verticals, including biofuels and wet milling.
| Entity | Relationship | Strategic Focus |
| :--- | :--- | :--- |
| **Agripivot Ventures Pvt Ltd** | Wholly Owned Subsidiary | Strategic partnerships and general agri-ventures. |
| **Revita Starch Pvt Ltd** | Wholly Owned Subsidiary | **Wet milling**: Production of Starch, Liquid Glucose, and Sorbitol. |
| **Brajraj Corntech Pvt Ltd** | **51%** Subsidiary | Manufacturing and processing hub in Uttar Pradesh. |
| **Dhar Ventures Pvt Ltd** | Step-down Subsidiary | Biofuels and **Ethanol/Ethyl Alcohol** production. |
| **TBI Maize-Processors Pvt Ltd** | Associate Company | **100% Export Oriented Unit** based in JNPA SEZ. |
| **TBI Foundation** | Section 8 Subsidiary | Farmer training, sustainable research, and worker welfare. |
---
### **Financial Performance & Market Trajectory**
TBI Corn has demonstrated robust scaling, with significant growth in both top-line revenue and operational volumes.
| Financial Metric (Consolidated) | FY 2023-24 | FY 2024-25 | H1 FY26 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹158.23 Cr** | **₹213.87 Cr** | - |
| **Net Profit (PAT)** | **₹10.10 Cr** | **₹13.63 Cr** | - |
| **Gross Margin** | - | **21.6%** | **22.7%** |
| **EBITDA Margin** | - | **14.1%** | **13.6%** |
| **Earnings Per Share (EPS)** | **₹7.55** | **₹7.51** | - |
* **Volume Growth:** Achieved a **43.7% YoY** increase in volume in **H1FY26**, reaching **45,009 tonnes**.
* **IPO Impact:** Raised **₹44.93 Crore** in 2024 to fund expansion and transition into a diversified corn-processing ecosystem.
* **Talent Retention:** Launched the **ESOP TBI CORN 2025** scheme, granting options for **4.99% of post-issue capital**.
---
### **Supply Chain, Logistics & Global Footprint**
The company maintains a competitive edge through a sophisticated procurement and traceability model.
* **Direct Sourcing:** Increased direct farmer procurement from **18% to 24%**, reducing middleman costs and ensuring quality.
* **Traceability:** Implements an end-to-end **Batch Traceability System** assigning unique codes from the farm gate to final delivery.
* **International Reach:** Currently active in **18 countries** (including UAE, Saudi Arabia, Singapore, and Malaysia). Expansion plans are underway for **Europe and the US**, leveraging India’s status as a non-GMO corn provider.
---
### **Risk Management & Mitigation Framework**
Management operates under a formal **Risk Assessment and Minimization Procedure** to address the following:
* **Agricultural Threats:** Mitigation of **Fall Armyworm** infestations through sustainable pest control and farmer education via the **TBI Foundation**.
* **Regulatory Transition:** Addressing an **Emphasis of Matter** regarding the transition from a partnership to a company. The entity is currently aligning all **PAN, TAN, and GST** filings to the new corporate structure.
* **Market Volatility:** Managing **corn price volatility** through diversified sourcing across Karnataka, Maharashtra, and Madhya Pradesh.
* **Infrastructure:** Investing in modern storage to prevent post-harvest losses and bridge technological gaps in traditional farming.
---
### **Future Outlook: The Bio-Industrial Opportunity**
The Indian corn market is projected to reach **USD 2.3 billion by 2030** (**7.86% CAGR**). TBI Corn is positioned to capitalize on:
1. **Ethanol Blending:** Government mandates shifting biofuel feedstock from sugarcane to corn.
2. **Industrial Processing:** Expected to account for **45% of total corn demand** by 2029.
3. **Strategic Collaborations:** A **MoU** signed with **Vedant Starch Pvt Ltd** in December 2024 to further expand wet milling and starch capabilities.