Consumer Food · Founded 2022 · www.tbicorn.com · NSE · ISIN INE0N2D01013
No Notes Added Yet
1. Business Overview
TBI Corn Ltd. is an India-based company primarily engaged in the manufacturing and processing of corn-based products. Its core business model involves sourcing raw corn and processing it into a variety of derivatives such as corn grits (various sizes), corn flour, corn meal, corn flakes (raw material), and animal feed. The company largely operates as a business-to-business (B2B) supplier, selling its processed corn products to other manufacturers in the food and beverage industry (e.g., snack food companies, breweries, breakfast cereal producers) and the animal feed industry. The company makes money by adding value through processing and supplying these essential ingredients to industrial clients.
2. Key Segments / Revenue Mix
While specific revenue contributions by segment are not consistently disclosed publicly for this company, TBI Corn's primary product categories include:
Corn Grits: Used in snack food manufacturing, breweries, and breakfast cereals.
Corn Flour/Meal: Used in various food preparations.
Corn Flakes (raw material): Supplied to breakfast cereal manufacturers.
Animal Feed: Used in the poultry and livestock industries.
The revenue is generated through sales to industrial customers across these product lines.
3. Industry & Positioning
TBI Corn operates within the broader Indian consumer food sector, specifically in the corn processing industry. This industry is characterized by a growing demand for processed food items, snacks, breakfast cereals, and animal feed, driven by urbanization, changing lifestyles, and rising disposable incomes in India. TBI Corn positions itself as a specialized manufacturer and supplier of high-quality corn derivatives, serving industrial clients. The industry can be competitive, with both large integrated players and smaller regional processors. TBI Corn, as an SME listed on the NSE Emerge platform, likely holds a specialized or regional presence, competing on product quality, customization, and client relationships.
4. Competitive Advantage (Moat)
TBI Corn's competitive advantages are likely derived from:
Established B2B Relationships: As a supplier to industrial clients, long-term relationships built on consistent quality, reliable supply, and customization capabilities can create stickiness.
Quality & Specialization: The ability to consistently produce high-quality, customized corn products (e.g., specific grit sizes for different applications) can differentiate it from generic processors.
Operational Efficiency: Proximity to raw material sourcing areas and optimized processing capabilities can contribute to cost efficiency, though this is often difficult for smaller players to scale to a significant moat.
Lack of a strong brand moat: As a B2B supplier, a consumer-facing brand moat is not applicable.
5. Growth Drivers
Key factors that can drive TBI Corn's growth over the next 3-5 years include:
Growing Indian Processed Food Market: Increasing demand for convenience foods, snacks, and ready-to-eat breakfast cereals directly fuels the need for TBI's products as raw materials.
Expansion of Animal Protein Consumption: Rising demand for poultry and dairy products in India drives growth in the animal feed industry, a key customer segment.
Capacity Expansion: Investments in increasing manufacturing capacity to meet rising demand.
New Client Acquisition: Successfully onboarding new industrial clients across food, beverage, and feed sectors.
Product Diversification: Potential expansion into new types of corn derivatives or value-added products to capture higher margins.
6. Risks
Commodity Price Volatility: The primary raw material, corn, is an agricultural commodity subject to price fluctuations due to weather conditions, government policies, and global supply-demand dynamics, impacting input costs and profitability.
Competition: Intense competition from other corn processors, both large-scale and regional, can exert pressure on pricing and market share.
Client Concentration: Dependence on a limited number of large industrial clients could pose a risk if any major client shifts their sourcing.
Regulatory Changes: Changes in food safety standards, agricultural policies, or environmental regulations in the food processing industry could increase compliance costs.
Supply Chain Disruptions: Interruptions in the supply of raw corn or challenges in logistics and distribution can impact operations.
7. Management & Ownership
TBI Corn Ltd. is promoted by Mr. Rahul Chaudhari and Mr. Shivlal Chaudhari, indicating a promoter-led business structure common among Indian SMEs. The management team would likely consist of individuals with experience in the food processing industry and business operations. As a publicly listed company, it adheres to SEBI's corporate governance norms, with a board comprising executive and independent directors. Ownership structure would typically involve a significant stake held by the promoter group, with the remainder held by public shareholders and potentially institutional investors.
8. Outlook
TBI Corn operates in a fundamentally growing sector, driven by India's demographic tailwinds and increasing per capita consumption of processed foods and animal protein. The company's established position as a B2B supplier of corn derivatives benefits from the expansion of various end-use industries. The bull case rests on continued capacity utilization, successful new client acquisitions, and the sustained growth of the Indian food processing and animal feed markets. However, the company faces inherent risks associated with commodity price volatility for its primary raw material, intense competition, and potential client concentration. Its ability to manage these risks while efficiently scaling operations and maintaining quality will be crucial for sustainable growth. The outlook is cautiously optimistic, balancing the strong market demand with operational and market-specific challenges.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|
| Net Sales | 158 | 212 | |
| Other Income | 1 | 2 | |
| Total Income | 159 | 214 | |
| Total Expenditure | 140 | 188 | |
| Operating Profit | 19 | 26 | |
| Interest | 4 | 5 | |
| Depreciation | 1 | 2 | |
| Exceptional Income / Expenses | 0 | 0 | |
| Profit Before Tax | 14 | 18 | |
| Provision for Tax | 3 | 5 | |
| Profit After Tax | 10 | 14 | |
| Adjustments | 0 | 0 | |
| Profit After Adjustments | 10 | 14 | |
| Adjusted Earnings Per Share | 7.6 | 7.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 34% | 0% | 0% | 0% |
| Operating Profit CAGR | 37% | 0% | 0% | 0% |
| PAT CAGR | 40% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | NA% | NA% | NA% |
| ROE Average | 19% | 21% | 21% | 21% |
| ROCE Average | 19% | 19% | 19% | 19% |
| #(Fig in Cr.) | Mar 2024 | Mar 2025 |
|---|---|---|
| Shareholder's Funds | 43 | 101 |
| Minority's Interest | 0 | 0 |
| Borrowings | 9 | 5 |
| Other Non-Current Liabilities | 0 | 0 |
| Total Current Liabilities | 50 | 73 |
| Total Liabilities | 102 | 180 |
| Fixed Assets | 8 | 17 |
| Other Non-Current Assets | 6 | 7 |
| Total Current Assets | 88 | 156 |
| Total Assets | 102 | 180 |
| #(Fig in Cr.) | Mar 2024 | Mar 2025 |
|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 |
| Cash Flow from Operating Activities | -3 | -30 |
| Cash Flow from Investing Activities | -8 | -12 |
| Cash Flow from Financing Activities | 11 | 42 |
| Net Cash Inflow / Outflow | 0 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 |
| # | Mar 2024 | Mar 2025 |
|---|---|---|
| Earnings Per Share (Rs) | 7.55 | 7.51 |
| CEPS(Rs) | 8.16 | 8.71 |
| DPS(Rs) | 0 | 0 |
| Book NAV/Share(Rs) | 32.01 | 55.84 |
| Core EBITDA Margin(%) | 11.22 | 11.18 |
| EBIT Margin(%) | 11.32 | 11.18 |
| Pre Tax Margin(%) | 8.58 | 8.63 |
| PAT Margin (%) | 6.38 | 6.44 |
| Cash Profit Margin (%) | 6.89 | 7.47 |
| ROA(%) | 9.93 | 9.67 |
| ROE(%) | 23.59 | 18.91 |
| ROCE(%) | 20.21 | 18.56 |
| Receivable days | 71.28 | 66.01 |
| Inventory Days | 117.35 | 104.46 |
| Payable days | 32.28 | 25.11 |
| PER(x) | 0 | 10.3 |
| Price/Book(x) | 0 | 1.38 |
| Dividend Yield(%) | 0 | 0 |
| EV/Net Sales(x) | 0.37 | 0.97 |
| EV/Core EBITDA(x) | 3.14 | 7.93 |
| Net Sales Growth(%) | 0 | 33.83 |
| EBIT Growth(%) | 0 | 32.14 |
| PAT Growth(%) | 0 | 34.97 |
| EPS Growth(%) | 0 | -0.57 |
| Debt/Equity(x) | 1.07 | 0.64 |
| Current Ratio(x) | 1.75 | 2.13 |
| Quick Ratio(x) | 0.74 | 1.17 |
| Interest Cover(x) | 4.13 | 4.39 |
| Total Debt/Mcap(x) | 0 | 0.46 |
| # | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 56.47 | 56.47 | 56.47 | 56.47 |
| FII | 1.63 | 0.36 | 0.34 | 0.01 |
| DII | 4.77 | 2.86 | 2.25 | 0.94 |
| Public | 37.14 | 40.31 | 40.94 | 42.59 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 1.03 | 1.03 | 1.03 | 1.03 |
| FII | 0.03 | 0.01 | 0.01 | 0 |
| DII | 0.09 | 0.05 | 0.04 | 0.02 |
| Public | 0.67 | 0.73 | 0.74 | 0.77 |
| Others | 0 | 0 | 0 | 0 |
| Total | 1.82 | 1.82 | 1.82 | 1.82 |
| # | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 56.47 | 56.47 | 56.47 | 56.47 |
| FII | 1.63 | 0.36 | 0.34 | 0.01 |
| DII | 4.77 | 2.86 | 2.25 | 0.94 |
| Public | 43.53 | 43.53 | 43.53 | 43.53 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 1.03 | 1.03 | 1.03 | 1.03 |
| FII | 0.03 | 0.01 | 0.01 | 0 |
| DII | 0.09 | 0.05 | 0.04 | 0.02 |
| Public | 0.79 | 0.79 | 0.79 | 0.79 |
| Others | 0 | 0 | 0 | 0 |
| Total | 1.82 | 1.82 | 1.82 | 1.82 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +34% | — | — | — |
| Operating Profit CAGR | +37% | — | — | — |
| PAT CAGR | +40% | — | — | — |
| Share Price CAGR | -39% | — | — | — |
| ROE Average | +19% | +21% | +21% | +21% |
| ROCE Average | +19% | +19% | +19% | +19% |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.