7.3 Impairment tests on intangible assets
Accounting principles

Goodwill is not amortised. It is tested for impairment at least once a year during the fourth quarter or whenever an adverse event occurs. Adverse events may result among other things from an increase in market interest rates or from a decrease in actual net sales or operational profit compared to forecasts.

Impairment tests consist of comparing the carrying amount of assets including goodwill and brands with the recoverable amount of each Cash Generating Unit. A Cash Generating Unit corresponds to one or more worldwide brands. A Cash Generating Unit can contain several brands in case of similar marketing position or depending on organisational criteria and particularly when distribution circuits and commercial/management structures are pooled. Recoverable values are determined on the basis of discounted operating cash flow forecasts covering a period of 10 years (the period considered necessary for the strategic positioning of an acquisition) and a terminal value. The cash flows are determined in the currencies of the countries in question and are translated, in the same way as the net carrying amounts to which they are compared, at the estimated exchange rate for the following year. The discount rate used for these calculations is based on the weighted average cost of capital (WACC), which amounted to 8.3% in 2024, to 9.2% in 2023 and 8.8% in 2022 for amounts in euro, adjusted where appropriate by a country risk premium according to the geographic zones concerned. The discount rates are post-tax rates applied to post-tax cash flows, and result in recoverable amounts identical to those obtained by applying pre-tax rates to pre-tax cash flows. The assumptions adopted in terms of sales growth and terminal values are reasonable and consistent with the available market data (generally 2.5% for Europe and 3% for the rest of the world for terminal values except in specific cases).

The use of discounted cash flow forecasts is preferred in order to determine recoverable amounts, unless details of similar recent transactions are readily available.

Impairment charged against goodwill cannot be reversed.

Impairment tests of Cash Generating Units for which the carrying amount of goodwill and intangible assets with indefinite useful lives is significant, are carried out based on the following data and assumptions:

€ millions 2024 2023 2022
Net carrying amount of goodwill and brands with an indefinite useful life(1)
Retail Skincare (Luxe)

Retail Skincare (Luxe)

2024

2,473.5

Retail Skincare (Luxe)

2023

2,431.2

Retail Skincare (Luxe)

2022

157.2

Perfumes

Perfumes

2024

1,844.0

Perfumes

2023

1,842.0

Perfumes

2022

1,842.2

L'Oréal Paris

L'Oréal Paris

2024

1,259.7

L'Oréal Paris

2023

1,227.7

L'Oréal Paris

2022

1,235.7

Mass Market Makeup

Mass Market Makeup

2024

1,132.1

Mass Market Makeup

2023

1,086.7

Mass Market Makeup

2022

1,109.5

Make up (Luxe)

Make up (Luxe)

2024

971.2

Make up (Luxe)

2023

940.2

Make up (Luxe)

2022

1,229.8

SkinCeuticals/Skinbetter Science

SkinCeuticals/Skinbetter Science

2024

999.7

SkinCeuticals/Skinbetter Science

2023

921.5

SkinCeuticals/Skinbetter Science

2022

938.2

Lancôme

Lancôme

2024

869.4

Lancôme

2023

845.0

Lancôme

2022

850.8

CeraVe

CeraVe

2024

852.9

CeraVe

2023

823.2

CeraVe

2022

839.0

Redken/PureOlogy

Redken/PureOlogy

2024

833.3

Redken/PureOlogy

2023

789.6

Redken/PureOlogy

2022

802.4

Matrix

Matrix

2024

773.3

Matrix

2023

734.1

Matrix

2022

755.4

Skincare (Luxe)

Skincare (Luxe)

2024

722.4

Skincare (Luxe)

2023

712.3

Skincare (Luxe)

2022

733.2

YSL Beauté

YSL Beauté

2024

536.7

YSL Beauté

2023

536.2

YSL Beauté

2022

536.4

Stylenanda

Stylenanda

2024

464.0

Stylenanda

2023

478.0

Stylenanda

2022

493.8

Garnier

Garnier

2024

424.7

Garnier

2023

440.7

Garnier

2022

436.6

NYX Professional Makeup

NYX Professional Makeup

2024

457.8

NYX Professional Makeup

2023

433.3

NYX Professional Makeup

2022

446.4

L'Oréal Professionnel/Kérastase

L'Oréal Professionnel/Kérastase

2024

449.8

L'Oréal Professionnel/Kérastase

2023

422.4

L'Oréal Professionnel/Kérastase

2022

429.5

Vichy

Vichy

2024

328.8

Vichy

2023

322.4

Vichy

2022

327.3

Multicultural Brands

Multicultural Brands

2024

62.3

Multicultural Brands

2023

106.1

Multicultural Brands

2022

111.8

Goodwill

Due to a slowdown in the activity of the Multicultural Brands CGU leading to a downward review of the ambitions of the business plan, an impairment loss was recorded for €50 million.

The recoverable value of the Multicultural Brands Cash Generating Unit amounts to €106 million at the end of December 2024.

The discount ratess used at 31 December 2024 for this test were between 6.1% and 15.3% including 8.3% for the USA and 8.3% for international. This rate is the result of specific rates for each market or geographic zone based on the risks they represent.

At 31 December 2024, a 1% increase in the discount rate on all the Group’s Cash Generating Units would lead to an impairment loss risk of around €33.7 million.

446 pages