Login
Home
Charts
Search
Watchlist
Products

TBI Corn Ltd

TBI·NSE
74.50-3.31%Wed, 23 Sept '26 11:36

TBI Corn Ltd

TBI
NSE
74.50
-3.31%
|Wed, 23 Sept '26 11:36
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
135Cr
Close
Close Price
74.50
Industry
Industry
Food - Processing - Others
PE
Price To Earnings
7.28
PS
Price To Sales
0.45
Revenue
Revenue
304Cr
Rev Gr TTM
Revenue Growth TTM
43.52%
PAT Gr TTM
PAT Growth TTM
36.41%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
94118137167
Growth YoY
Revenue Growth YoY%
45.542.0
Expenses
ExpensesCr
81107118151
Operating Profit
Operating ProfitCr
13111816
OPM
OPM%
14.18.913.49.8
Other Income
Other IncomeCr
1110
Interest Expense
Interest ExpenseCr
3335
Depreciation
DepreciationCr
1121
PBT
PBTCr
1191612
Tax
TaxCr
3243
PAT
PATCr
86108
Growth YoY
PAT Growth YoY%
36.336.6
NPM
NPM%
8.05.27.55.0
EPS
EPS
4.13.45.64.6
QuarterSep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
94118137167
Growth YoY
Revenue Growth YoY%
45.542.0
Expenses
ExpensesCr
81107118151
Operating Profit
Operating ProfitCr
13111816
OPM
OPM%
14.18.913.49.8
Other Income
Other IncomeCr
1110
Interest Expense
Interest ExpenseCr
3335
Depreciation
DepreciationCr
1121
PBT
PBTCr
1191612
Tax
TaxCr
3243
PAT
PATCr
86108
Growth YoY
PAT Growth YoY%
36.336.6
NPM
NPM%
8.05.27.55.0
EPS
EPS
4.13.45.64.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025Mar 2026
Revenue
RevenueCr
158212304
Growth
Revenue Growth%
33.843.4
Expenses
ExpensesCr
140188269
Operating Profit
Operating ProfitCr
182435
OPM
OPM%
11.211.211.5
Other Income
Other IncomeCr
121
Interest Expense
Interest ExpenseCr
458
Depreciation
DepreciationCr
123
PBT
PBTCr
141825
Tax
TaxCr
356
PAT
PATCr
101419
Growth
PAT Growth%
35.036.5
NPM
NPM%
6.46.46.1
EPS
EPS
7.57.510.3
Financial YearMar 2024Mar 2025Mar 2026
Revenue
RevenueCr
158212304
Growth
Revenue Growth%
33.843.4
Expenses
ExpensesCr
140188269
Operating Profit
Operating ProfitCr
182435
OPM
OPM%
11.211.211.5
Other Income
Other IncomeCr
121
Interest Expense
Interest ExpenseCr
458
Depreciation
DepreciationCr
123
PBT
PBTCr
141825
Tax
TaxCr
356
PAT
PATCr
101419
Growth
PAT Growth%
35.036.5
NPM
NPM%
6.46.46.1
EPS
EPS
7.57.510.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
131818
Reserves
ReservesCr
2983102
Current Liabilities
Current LiabilitiesCr
5073118
Non Current Liabilities
Non Current LiabilitiesCr
952
Total Liabilities
Total LiabilitiesCr
102180240
Current Assets
Current AssetsCr
88156207
Non Current Assets
Non Current AssetsCr
142433
Total Assets
Total AssetsCr
102180240
Financial YearMar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
131818
Reserves
ReservesCr
2983102
Current Liabilities
Current LiabilitiesCr
5073118
Non Current Liabilities
Non Current LiabilitiesCr
952
Total Liabilities
Total LiabilitiesCr
102180240
Current Assets
Current AssetsCr
88156207
Non Current Assets
Non Current AssetsCr
142433
Total Assets
Total AssetsCr
102180240

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-3-3042
Investing Cash Flow
Investing Cash FlowCr
-8-12-12
Financing Cash Flow
Financing Cash FlowCr
1142-11
Net Cash Flow
Net Cash FlowCr
0019
Free Cash Flow
Free Cash FlowCr
-11-4230
CFO To PAT
CFO To PAT%
-28.1-216.8226.7
CFO To EBITDA
CFO To EBITDA%
-16.0-124.5121.1
Financial YearMar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-3-3042
Investing Cash Flow
Investing Cash FlowCr
-8-12-12
Financing Cash Flow
Financing Cash FlowCr
1142-11
Net Cash Flow
Net Cash FlowCr
0019
Free Cash Flow
Free Cash FlowCr
-11-4230
CFO To PAT
CFO To PAT%
-28.1-216.8226.7
CFO To EBITDA
CFO To EBITDA%
-16.0-124.5121.1

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
140105135
Price To Earnings
Price To Earnings
10.35.67.3
Price To Sales
Price To Sales
0.70.30.5
Price To Book
Price To Book
1.40.91.1
EV To EBITDA
EV To EBITDA
8.64.55.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.614.514.914.9
OPM
OPM%
11.211.211.511.5
NPM
NPM%
6.46.46.16.1
ROCE
ROCE%
20.214.217.117.1
ROE
ROE%
23.613.415.515.5
ROA
ROA%
9.97.67.77.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
140105135
Price To Earnings
Price To Earnings
10.35.67.3
Price To Sales
Price To Sales
0.70.30.5
Price To Book
Price To Book
1.40.91.1
EV To EBITDA
EV To EBITDA
8.64.55.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.614.514.914.9
OPM
OPM%
11.211.211.511.5
NPM
NPM%
6.46.46.16.1
ROCE
ROCE%
20.214.217.117.1
ROE
ROE%
23.613.415.515.5
ROA
ROA%
9.97.67.77.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
TBI Corn is a dry corn miller that turns raw maize into the grits, flakes and flours behind India’s packaged snacks, breakfast cereals and animal feed - all without chemicals or genetic modification. Founded in 1999 by a first-generation entrepreneur with INR30,000, it began as a yeast supplier, moved into job-work milling in 2004, and built its own plant in 2014, eventually listing on the NSE Emerge in 2024. The recurring approach is cost efficiency through procurement skill - buying maize across seasons and states when prices are low, storing it, and supplying consistent-quality product to multinational customers on transparent cost-plus contracts. # Business segments A single engine - dry corn milling - that supplies the snack, feed and breakfast industries from three plants in Maharashtra, with an export-oriented associate unit being folded back into the parent. ## 1. Dry corn milling: grits, bran and flakes for India’s snack factories **The company buys non-GMO maize from multiple states across crop seasons, mills it into eight product grades inside automated plants, and sells almost entirely to B2B customers who need uninterrupted supply for their own production lines.** - **Grits are the anchor product** - de-germinated yellow corn ground to customer specifications across ten varieties (101 to 110) and used in extruded snacks like ITC’s Bingo and Prataap Snacks’ brands, as well as breweries and pizza bases; grits alone contributed roughly a third of FY26 revenue. - **Bran and broken maize feed animals and small industry** - corn bran is a high-fibre ingredient for breakfast cereals and animal feed, while broken maize in various sizes goes to small domestic manufacturers making cheese balls, corn pipes and poultry feed. - **Flakes are custom-built for namkeen makers** - the company runs a dedicated production sequence (destoning, cooking, flaking, drying) that tailors thickness, colour and ingredients to each buyer, producing thick flakes for poha and thinner ones for farsana. - **Every by-product finds a buyer** - corn germ is sold to the oil industry for extraction, with residual meal going to livestock feed, while the company’s R&D has lifted germ extraction from the industry norm of 1-2% to 4-4.5%. ## 2. Export-oriented milling: a hygiene-grade unit for premium markets **A separate, fully automated Bühler-designed plant inside the JNPA special economic zone was built to serve customers who care more about hygiene standards than price - and it is being merged back into the listed parent.** - **Built for the customers the main plants could not reach** - premium buyers like Kellogg’s and Nestlé, and markets like Japan and Korea, are hygiene-sensitive rather than margin-sensitive, and TBI could not penetrate them from its existing Sangli facilities. - **Bühler-designed from the ground up** - the plant is completely automated with imported machinery, representing a total capital investment of roughly INR32 crore, and has space and machine layout for 240 tonnes per day though it started at 120. - **Can switch between Indian and imported maize** - when domestic corn prices spike, the unit can import from South America or North America, which would yield higher margins because the facility sits inside a port-based SEZ. - **Being folded into the parent at cost** - as of mid-2026, TBI Maize-Processors was in the process of merging into TBI Corn via a share swap, with the promoter not seeking to profit from the transaction. # Group structure and partners **The listed parent sits above a web of wholly owned and majority-owned subsidiaries that reach into wet milling, ethanol, farmer training and contract manufacturing - all incorporated since the 2024 IPO.** - Agripivot Ventures, a wholly owned subsidiary formed in July 2024, acts as a vehicle for entering adjacent verticals and holds a 51% stake in Brajraj Corntech (incorporated December 2025, for corn-based product manufacturing in Uttar Pradesh), while Dhar Ventures (incorporated March 2025, for distilling, ethanol and biofuels) is a wholly owned subsidiary of Agripivot Ventures. - Revita Starch, a wholly owned subsidiary incorporated in January 2025, is intended for wet milling of corn to produce starch and derivatives including maltodextrin, liquid glucose, sorbitol and dextrose. - TBI Foundation, a Section 8 not-for-profit subsidiary incorporated in February 2025, runs farmer training, community welfare and sustainable-farming initiatives. - A Memorandum of Understanding (MoU) with Vedant Starch, signed in December 2024, gives TBI access to a non-operational maize processing plant at Bedag, Sangli, with a minimum capacity of 2,000 metric tonnes per month for producing starch, gluten, germ and wet fibre - TBI supplies the raw maize and paid a refundable interest-free deposit of roughly INR1 crore, but holds no equity in Vedant.

Documents — TBI Corn Ltd

  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/zw1u2hy0141jwmt10p3knq4v.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/aga2e0a9ota5rfy11kqc9itf.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/rs9nad2zs1nj6nzg1krmdlc3.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/pql5vje33z1tpecn9ph35x66.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/notbmr64ma2i5lfdh30w5dcz.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/try3lpu48afndyma1ez4absq.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/zn54qxwwzplpf6qbq106cxw6.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/26ahx3fgvkbe78k44hvy0bfc.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/eg2tdnvmz9iry74j9ih123k6.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/qsgrw8591ohf85wy7flysazv.pdf

Concall Transcript Summaries — TBI Corn Ltd

  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3ATBI/transcript-notes/202603/zw1u2hy0141jwmt10p3knq4v.pdf