TBI Corn Limited

TBI Corn Limited

NNSE:TBI
72.25
INR
-2.80
(-3.73%)
1.05BMarket Cap
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
36.88
55.23
63.59
87.14
116.62
167.24
- -
Basic EPS, GAAP
0.13
0.25
3.43
5.56
7.51
10.25
- -
Free Cash Flow per Basic Share
-4.3
1.46
-13.34
-5.88
-24.38
16.48
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
2.82
3.76
9.24
23.58
55.84
66.08
66.08
Tangible Book Value per Share
2.82
3.76
9.24
23.58
55.84
66.08
66.08
Basic Weighted Avg Shares
18
18
18
18
18
18
18
Sales/Revenue/Turnover
670
1,003
1,155
1,582
2,118
3,037
- -
Operating Margin (%)
1.58
1.99
8.89
10.79
10.49
10.63
- -
Depreciation Expense
7
8
6
8
22
31
- -
Net Income, GAAP
2
5
62
101
136
186
- -
Effective Tax Rate (%)
11.14
10.31
26.61
25.61
25.43
24.66
- -
Profit Margin (%)
0.36
0.45
5.4
6.38
6.44
6.13
- -
Working Capital
139
106
240
376
830
892
892
LT Debt
147
107
140
86
52
21
21
Total Equity
51
68
168
428
1,014
1,200
1,200
Return on Invested Capital (%)
- -
5.89
16.42
17.03
12.85
13.32
- -
Return on Capital (%)
- -
6.32
17.29
17.87
13.46
13.53
- -
Return on Common Equity (%)
- -
7.55
52.8
33.89
18.91
16.81
- -

Capital Structure

INR

•

in mil. unless spec.
Mar'24
Sep'26
Mar'26
ST Debt
372
844
693
LT Borrowings
86
27
21
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
18
18
18
Market Capitalization
- -
1,634
1,050

Working Capital

INR

•

in mil. unless spec.
Mar'24
Sep'26
Mar'26
Total Current Assets
878
1,783
2,072
Cash, Cash Equivalents & STI
13
164
194
Accounts Receivable, Net
309
599
767
Inventories
509
730
845
Total Current Liabilities
501
893
1,180
Payables & Accruals
- -
- -
- -
ST Debt
372
844
693
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
97.85%
18.36%
Free Cash Flow
- -
-211.12%
-167.58%
Net Income, GAAP
- -
300.5%
36.48%
Sales/Revenue/Turnover
- -
35.84%
43.41%
Total Cash Common Dividend
- -
- -
- -

Semi-annual Revenue

INR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
1,582
2025
- -
- -
2,118
2026
- -
- -
3,037

Semi-annual Earnings Per Share

INR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
5.56
2025
- -
- -
7.51
2026
- -
- -
10.25

Semi-annual Dividends Per Share

INR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
- -
2025
- -
- -
- -
2026
- -
- -
- -

Company Description

CEO
Yogesh Laxman Rajhans
Full Time Employees
46
Sector
Process industries
Industry
Agricultural commodities/Milling
Address
A5/3 & A5/4, MIDC Sangli MA India 416410
IPO Date
Jun 7, 2024
Business
TBI Corn Ltd (TBI.NS) manufactures and exports corn-based products, including cleaned and fat-free corn grits/meal, corn flakes, stone-free broken maize, corn flour, and turmeric finger; the company produces these items without chemical additives or preservatives and ensures they are GMO-free. ISO 22000:2018 and HALAL certified, TBI Corn sources premium raw maize from Northern Karnataka and Andhra Pradesh, key regions accounting for 38% of India's maize cultivation, and operates a fully automated facility with expanded capacity to 350 tons per day in Miraj, Maharashtra. The company serves domestic industries such as breakfast cereal, snack food, sweet manufacturing, bakery, biscuit, brewery, confectionery, hospitality, corn starch, and cattle feed, while exporting to countries including Dubai, Oman, Jordan, South Africa, Vietnam, Sri Lanka, Malaysia, Brunei, and South Korea, with plans for Europe and the US. Originally established in 1999 (or 2000 per certain records) as a partnership firm under the name M/s The Best India and converted to a public limited company in June 2022 with headquarters at A5/3 & A5/4, MIDC, Miraj, Tal-Miraj, Dist-Sangli, Maharashtra, India, TBI Corn listed on the NSE Emerge SME platform via an initial public offering of up to 47,80,800 equity shares in May-June 2024, raising funds for capacity expansion and growth. Recent developments include a significant capacity increase to 350 TPD supporting 45.5% YoY revenue growth to INR 211 crore in FY2025 with profit of INR 13.6 crore; launch of a spice export vertical featuring premium turmeric from Sangli's black soil and red chillies; and at the third AGM in September 2025, approval of FY2025 financials, Articles of Association changes, ESOP 2025 scheme, related-party transactions, and director reappointments. Promoter holding stands at 56.5%, with no dividend payouts despite consistent profitability.