Back to the KVIC profile
Smart DPR · May 2026

Texturised Soya Protein — BharatSeal Smart DPR (May 2026)

Fresh May 2026 cost structure built from live market inputs. Template version 2, authored 2026-05-15 · next review 2026-08-13.

Project cost
₹31.0 L
Annual revenue
₹1.11 Cr
EBITDA / year
₹98.8 L
ROI
228.9%
Payback
0.96 yr
Break-even
9.2%
capacity

Why this market is hot in 2026

The Indian plant-based meat market is projected to grow at a CAGR of 18.5% from 2024-2032, driven by increasing health consciousness, ethical concerns, and environmental awareness. TSP is a foundational ingredient for many plant-based meat alternatives and ready-to-eat meals. IMARC India Plant-Based Meat Market Report, May 2026

India is a major producer of soybeans, with a projected harvest of 12.5-13 million tonnes in 2025-26. This ensures a stable domestic supply of soya de-oiled meal, the primary raw material for TSP, making local production cost-effective. SOPA (Soybean Processors Association of India) Crop Outlook, May 2026

Government initiatives like PMFME and PMEGP actively promote food processing units, especially those utilizing agricultural produce. This provides significant capital and credit support for new entrants in the TSP manufacturing sector. Ministry of Food Processing Industries (MoFPI) annual report, May 2026

Product description

Tier-2/3 city industrial area, 1000 sqft shed with 3-phase power, potable water, and drainage.. The unit produces 1,80,000 kg of TSP per year at full nameplate capacity, with a 5-year ramp from 35% to 80% utilisation. Sold at an average ₹95 per kg of TSP blended across SKUs and channels. Target buyers span Food manufacturers (snacks, ready meals, meat analogues) - e.g., ITC Foods, Britannia (for specific lines), Institutional kitchens (mid-day meal schemes, army rations, prison supplies), General trade (kirana stores, local provision stores via repackagers), with online distribution via IndiaMART (B2B bulk sales), TradeIndia (B2B bulk sales), Udaan (B2B e-commerce for distributors/retailers).

Industrial scenario (2026)

The Indian plant-based meat market is projected to grow at a CAGR of 18.5% from 2024-2032, driven by increasing health consciousness, ethical concerns, and environmental awareness. TSP is a foundational ingredient for many plant-based meat alternatives and ready-to-eat meals. India is a major producer of soybeans, with a projected harvest of 12.5-13 million tonnes in 2025-26. This ensures a stable domestic supply of soya de-oiled meal, the primary raw material for TSP, making local production cost-effective. Government initiatives like PMFME and PMEGP actively promote food processing units, especially those utilizing agricultural produce. This provides significant capital and credit support for new entrants in the TSP manufacturing sector. BharatSeal's editorial layer (12 'Hot in 2026' + 10 'Starter-friendly' tags) places this project in the wider 2026 Indian MSME landscape. Macro tailwinds include current PMEGP margin-money (15% urban, 25% rural, 35% special-category) plus the relevant sector schemes flagged below.

Basis & presumption of report

This DPR is prepared on the basis of BharatSeal's live market_inputs snapshot dated 2026-05-15, with capex prices, raw-material rates, wages, fuel, electricity and rent values resolved from primary public sources cited in Section 19. Plant capacity is 1,80,000 kg of TSP/year. Working capital cycle is 3 months. Bank loan is sized at 75% of project cost over 5 years at 9.75% p.a., with PMEGP margin money assumed at 15% and beneficiary contribution at 10%. Depreciation follows the asset-specific lives in Section 16. Income tax is provided at 25% on positive PBT. Sundry debtors and creditors are taken at 15-day equivalents of revenue and COGS respectively — Indian MSME finance norm. The 5-year utilisation ramp is editorial (BharatSeal industry benchmark) and is the largest single judgement in the model — three scenarios (Section 6) and a sensitivity grid (Section 7) stress-test it.

Manufacturing process

  1. 1
    Inward goods receipt + quality screening
    Verify raw-material specifications against the BOM; record batch numbers in inventory register.
    30-60 min per inward
  2. 2
    Preparation + pre-processing
    Cleaning, sorting, grading, or pre-treatment as per the sector's standard production sequence.
    1-3 hr per batch
  3. 3
    Primary production / processing
    Core production using the plant + machinery listed in Section 12. Operator-hours sized for 3-person crew across skill levels.
    Continuous
  4. 4
    In-process quality check
    Mid-stage parameter checks against the QC protocol below; rejected items returned for rework or scrapped.
    10-20 min per QC cycle
  5. 5
    Finishing, packing + labelling
    Pack to retail/wholesale unit, apply MRP and statutory labels (BIS / FSSAI / nutritional / batch / expiry as applicable).
    30-60 min per finished batch
  6. 6
    Outward dispatch + invoice
    GST-compliant invoice; e-Way Bill for shipments > ₹50k inter-state; logistics tie-up with local 3PL.
    15-30 min per dispatch

Inspection & quality control

StageParameterSpecMethod
Incoming materialVisual + spec conformancePer BOM tolerance bandVisual + supplier COA cross-check
Pre-processingMoisture / purity / gradePer BIS / sector standardMoisture meter / refractometer / sample test
In-processCritical control parametersProcess-window per SOPOn-line sensor / batch sample
Finished goodFinal spec verificationPer BIS-cited compliance rowLab QC + retain sample (12 months)
PackagingWeight, sealing, labelStatutory ±2% weight toleranceCalibrated weighing + visual + leak test

Location advantages

  • Sector cluster proximity

    Soya De-Oiled Meal: Major processors like Ruchi Soya, Sanwaria Consumer, or direct from FPOs in MP/Maharashtra via SOPA.

  • Buyer concentration

    Food manufacturers (snacks, ready meals, meat analogues) - e.g., ITC Foods, Britannia (for specific lines) demand is concentrated in your operating region — see local-signal section for district-level checks.

  • Scheme + subsidy access

    PMEGP + PMFME (PM Formalisation of Micro Food Enterprises) are actively releasing funds in 2026 — your nodal officer is the entry point.

  • Skilled labour availability

    MSME Tool Room food-processing entrepreneur development programme (2 weeks, Bangalore/Hyderabad/Pune) runs in most Tier-2 cities, ensuring trained operators are reachable.

  • Logistics + compliance ecosystem

    BIS-accredited labs + GeM vendor onboarding + APEDA / Spice Board / MNRE empanelment all available within 200 km in most operating states.

Are you eligible? (check before applying)

Every line below is a hard gate. If even one is "no", fix it before filing the PMEGP application — rejection at this stage costs you 30-60 days.

  • Aged 18+ on the date of PMEGP application.
    PMEGP scheme guidelines
  • Class VIII pass (for project cost > ₹10L in manufacturing category).
    PMEGP-specific · PMEGP scheme guidelines
  • No prior PMEGP / PMRY / REGP grant claimed by you or your family.
    PMEGP-specific · PMEGP scheme guidelines
  • Project cost ≤ ₹50 L (manufacturing category).
    PMEGP-specific · PMEGP scheme guidelines — 'AGRO BASED FOOD PROCESSING' files under manufacturing.
  • Indian citizen with PAN + Aadhaar + active bank account.
    General MSME / Udyam
  • Site has clear title or registered lease ≥ 10 yrs; food-grade flooring + 3-phase power + drainage feasible.
    Bank underwriting + FSSAI licence siting norm
  • Access to ≥ 2,000 L/day potable water (own borewell or municipal connection).
    FSSAI siting requirement
  • No prior FSSAI penalty / shut-down order against you.
    FoSCoS portal blacklist check
Free · sign in to unlock

The numbers are one tap away

You've seen whether this business fits. The full Smart DPR — every cost, the 5-year P&L, EMI schedule, sensitivity, bank-grade accounting and the downloadable PDF — is free. Just sign in with your phone (30 seconds, no payment).

  • Project cost (May 2026 prices)
  • Means of finance & bank loan EMI schedule
  • Steady-state profit & loss
  • 5-year ramp projection & scenarios
  • Sensitivity analysis
  • Personal-fit & local-market checks
  • Application sequence & timeline
  • Subsidy stack, compliance & sourcing
  • Bank-grade accounting (balance sheet, cash flow, depreciation)
  • Full source citations
Sign in free to unlock Phone OTP · no password · no payment, ever

This Smart DPR is an editorial reconstruction by BharatSeal using public market data. It is not a substitute for a bank-signed DPR — your branch manager will require their own underwriting before sanctioning. KVIC original at kviconline.gov.in.