XML 90 R72.htm IDEA: XBRL DOCUMENT v3.26.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2025
Disclosure of detailed information about business combination [line items]  
Schedule of Goodwill on Acquisition
14.
Goodwill

 

 

 

2024

 

 

2025

 

 

 

 

 

 

 

 

As at 1 January

 

 

34,078

 

 

 

17,438

 

Acquisition of subsidiary

 

 

 

 

 

422,231

 

Provisional accounting adjustment

 

 

(16,640

)

 

 

 

Hyperinflation and foreign exchange impacts

 

 

 

 

 

7,459

 

 

 

 

 

 

 

 

As at 31 December

 

 

17,438

 

 

 

447,128

 

 

Goodwill comprises:

 

 

 

2024

 

 

2025

 

 

 

 

 

 

 

 

Hepsiburada

 

 

 

 

 

429,690

 

Other

 

 

17,438

 

 

 

17,438

 

 

 

 

 

 

 

 

As at 31 December

 

 

17,438

 

 

 

447,128

 

 

Significant cash-generating unit

In performing annual impairment testing, the recoverable amount of Hepsiburada has been calculated based on its value in use, estimated as the present value of projected future cash flows. Projected cash flows include specific estimates for a period of five years.

The Gross merchandise value (“GMV”) growth rates used to estimate cash flows for the five years are based on past performance of Hepsiburada and on the Group’s strategic plan. Growth rate is determined in nominal terms to match nominal estimates of future cash flows.

The assumptions used to develop weighted average cost of capital (“WACC”) are benchmarked to externally available data. Discount rate is determined in nominal terms to match nominal estimates of future cash flows.

The estimated cash flows after year five are extrapolated using a longer-term growth rate (“LTGR”), which is determined as geometric mean of real GDP growth rate for Türkiye.

Key assumptions comprise:

 

 

 

2025

 

 

 

 

 

Average GMV growth

 

 

18.8

%

WACC

 

 

19.7

%

LTGR

 

 

3.5

%

 

There are no reasonably possible changes in key assumptions that would cause the carrying amount of any CGU to exceed its recoverable amount, except for WACC, where an increase of 1%, with all other assumptions held constant, would cause the CGU’s recoverable amount to equal it’s carrying amount.

Hepsiburada  
Disclosure of detailed information about business combination [line items]  
Schedule of Amount Recognised of Identifiable Assets and Liabilities Assumed

The amounts recognised in respect of the identifiable assets acquired and liabilities assumed as at the date of acquisition are set out in the table below:

 

ASSETS:

 

 

 

Cash and cash equivalents

 

 

43,962

 

Financial assets at FVTPL

 

 

3,492

 

Due from banks

 

 

1,924

 

Loans to customers

 

 

11,104

 

Property, equipment and intangible assets

 

 

342,875

 

Inventory

 

 

101,431

 

Other assets

 

 

78,882

 

TOTAL ASSETS

 

 

583,670

 

Due to banks

 

 

15,685

 

Trade liabilities

 

 

207,877

 

Other liabilities

 

 

112,245

 

TOTAL LIABILITIES

 

 

335,807

 

Total identifiable assets acquired and liabilities assumed

 

 

247,863

 

Schedule of Goodwill on Acquisition

Goodwill on acquisition

 

Total consideration

 

 

582,444

 

Plus: Non-controlling interests

 

 

85,736

 

Less: Fair value of identifiable net assets acquired

 

 

(247,863

)

Foreign exchange translation differences

 

 

1,908

 

Goodwill on acquisition

 

 

422,225