Login
Products
Login
Home
Alerts
Search
Watchlist
Products

TBI Corn Ltd

TBI
NSE
67.20
4.00%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

TBI Corn Ltd

TBI
NSE
67.20
4.00%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
122Cr
Close
Close Price
67.20
Industry
Industry
Food - Processing - Others
PE
Price To Earnings
7.46
PS
Price To Sales
0.48
Revenue
Revenue
254Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does TBI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
TBI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Mar 2025Sep 2025
Revenue
RevenueCr
94118137
Growth YoY
Revenue Growth YoY%
45.5
Expenses
ExpensesCr
81107118
Operating Profit
Operating ProfitCr
131118
OPM
OPM%
14.18.913.4
Other Income
Other IncomeCr
111
Interest Expense
Interest ExpenseCr
333
Depreciation
DepreciationCr
112
PBT
PBTCr
11916
Tax
TaxCr
324
PAT
PATCr
8610
Growth YoY
PAT Growth YoY%
36.3
NPM
NPM%
8.05.27.5
EPS
EPS
4.13.45.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
158212254
Growth
Revenue Growth%
33.720.2
Expenses
ExpensesCr
140188225
Operating Profit
Operating ProfitCr
182429
OPM
OPM%
11.211.211.4
Other Income
Other IncomeCr
122
Interest Expense
Interest ExpenseCr
456
Depreciation
DepreciationCr
123
PBT
PBTCr
141825
Tax
TaxCr
356
PAT
PATCr
101416
Growth
PAT Growth%
35.020.1
NPM
NPM%
6.46.46.4
EPS
EPS
7.57.59.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025
Equity Capital
Equity CapitalCr
1318
Reserves
ReservesCr
2983
Current Liabilities
Current LiabilitiesCr
5073
Non Current Liabilities
Non Current LiabilitiesCr
95
Total Liabilities
Total LiabilitiesCr
102180
Current Assets
Current AssetsCr
88156
Non Current Assets
Non Current AssetsCr
1424
Total Assets
Total AssetsCr
102180

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-3-30
Investing Cash Flow
Investing Cash FlowCr
-8-12
Financing Cash Flow
Financing Cash FlowCr
1142
Net Cash Flow
Net Cash FlowCr
00
Free Cash Flow
Free Cash FlowCr
-11-42
CFO To PAT
CFO To PAT%
-28.1-216.8
CFO To EBITDA
CFO To EBITDA%
-16.0-124.5

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0140
Price To Earnings
Price To Earnings
0.010.3
Price To Sales
Price To Sales
0.00.7
Price To Book
Price To Book
0.01.4
EV To EBITDA
EV To EBITDA
2.58.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
19.419.5
OPM
OPM%
11.211.2
NPM
NPM%
6.46.4
ROCE
ROCE%
20.214.2
ROE
ROE%
23.613.4
ROA
ROA%
9.97.6
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.