Goodwill is allocated by Cash Generating Units or by groups of Cash Generating Units. A Cash Generating Unit (CGU) corresponds to one or more worldwide brands.
|
€ millions 2025 |
31.12.2024 | Change in the scope of consolidation | Other movements | Translation difference | 31.12.2025 |
|---|---|---|---|---|---|
| Redken/PureOlogy | Redken/PureOlogy 31.12.2024 736.5 |
Redken/PureOlogy Change in the scope of consolidation 15.8 |
Redken/PureOlogy Other movements
|
Redken/PureOlogy Translation difference (63.2) |
Redken/PureOlogy 31.12.2025 689.1 |
| L'Oréal Professionnel/Kérastase | L'Oréal Professionnel/Kérastase 31.12.2024 449.7 |
L'Oréal Professionnel/Kérastase Change in the scope of consolidation
|
L'Oréal Professionnel/Kérastase Other movements
|
L'Oréal Professionnel/Kérastase Translation difference (24.3) |
L'Oréal Professionnel/Kérastase 31.12.2025 425.5 |
| Matrix | Matrix 31.12.2024 438.9 |
Matrix Change in the scope of consolidation
|
Matrix Other movements
|
Matrix Translation difference (45.2) |
Matrix 31.12.2025 393.7 |
| Color Wow(4) | Color Wow (4)31.12.2024 — |
Color Wow (4)Change in the scope of consolidation 961.3 |
Color Wow (4)Other movements
|
Color Wow (4)Translation difference 0.7 |
Color Wow (4)31.12.2025 962.0 |
| Professional Products Total | Professional Products Total 31.12.2024 1,625.1 |
Professional Products Total Change in the scope of consolidation 977.0 |
Professional Products Total Other movements — |
Professional Products Total Translation difference (131.9) |
Professional Products Total 31.12.2025 2,470.2 |
| Maybelline and other Makeup brands(1) | Maybelline and other Makeup brands (1)31.12.2024 1,828.0 |
Maybelline and other Makeup brands (1)Change in the scope of consolidation — |
Maybelline and other Makeup brands (1)Other movements 2.0 |
Maybelline and other Makeup brands (1)Translation difference (123.1) |
Maybelline and other Makeup brands (1)31.12.2025 1,706.9 |
| L'Oréal Paris and other Premium brands(2) | L'Oréal Paris and other Premium brands (2)31.12.2024 1,209.4 |
L'Oréal Paris and other Premium brands (2)Change in the scope of consolidation 288.2 |
L'Oréal Paris and other Premium brands (2)Other movements 2.7 |
L'Oréal Paris and other Premium brands (2)Translation difference (59.3) |
L'Oréal Paris and other Premium brands (2)31.12.2025 1,441.1 |
| Garnier and other Access brands(3) | Garnier and other Access brands (3)31.12.2024 888.0 |
Garnier and other Access brands (3)Change in the scope of consolidation (37.2) |
Garnier and other Access brands (3)Other movements 2.6 |
Garnier and other Access brands (3)Translation difference (42.9) |
Garnier and other Access brands (3)31.12.2025 810.5 |
| Consumer Products Total | Consumer Products Total 31.12.2024 3,925.4 |
Consumer Products Total Change in the scope of consolidation 251.0 |
Consumer Products Total Other movements 7.3 |
Consumer Products Total Translation difference (225.3) |
Consumer Products Total 31.12.2025 3,958.4 |
| Retail Skincare | Retail Skincare 31.12.2024 1,803.3 |
Retail Skincare Change in the scope of consolidation
|
Retail Skincare Other movements
|
Retail Skincare Translation difference (85.4) |
Retail Skincare 31.12.2025 1,717.9 |
| Perfumes | Perfumes 31.12.2024 1,473.8 |
Perfumes Change in the scope of consolidation
|
Perfumes Other movements
|
Perfumes Translation difference (2.9) |
Perfumes 31.12.2025 1,470.9 |
| Lancôme | Lancôme 31.12.2024 855.3 |
Lancôme Change in the scope of consolidation
|
Lancôme Other movements
|
Lancôme Translation difference (8.0) |
Lancôme 31.12.2025 847.4 |
| Skincare | Skincare 31.12.2024 630.2 |
Skincare Change in the scope of consolidation
|
Skincare Other movements
|
Skincare Translation difference (33.4) |
Skincare 31.12.2025 596.8 |
| Makeup | Makeup 31.12.2024 564.2 |
Makeup Change in the scope of consolidation
|
Makeup Other movements
|
Makeup Translation difference (48.3) |
Makeup 31.12.2025 515.9 |
| YSL Beauté | YSL Beauté 31.12.2024 536.7 |
YSL Beauté Change in the scope of consolidation
|
YSL Beauté Other movements
|
YSL Beauté Translation difference (0.8) |
YSL Beauté 31.12.2025 535.8 |
| Medik8(4) | Medik8 (4)31.12.2024 — |
Medik8 (4)Change in the scope of consolidation 511.9 |
Medik8 (4)Other movements
|
Medik8 (4)Translation difference (3.7) |
Medik8 (4)31.12.2025 508.3 |
| Luxe Total | Luxe Total 31.12.2024 5,863.4 |
Luxe Total Change in the scope of consolidation 511.9 |
Luxe Total Other movements — |
Luxe Total Translation difference (182.4) |
Luxe Total 31.12.2025 6,192.9 |
| SkinCeuticals/Skinbetter Science | SkinCeuticals/Skinbetter Science 31.12.2024 794.6 |
SkinCeuticals/Skinbetter Science Change in the scope of consolidation
|
SkinCeuticals/Skinbetter Science Other movements (1.4) |
SkinCeuticals/Skinbetter Science Translation difference (60.2) |
SkinCeuticals/Skinbetter Science 31.12.2025 733.0 |
| CeraVe | CeraVe 31.12.2024 660.7 |
CeraVe Change in the scope of consolidation
|
CeraVe Other movements
|
CeraVe Translation difference (38.9) |
CeraVe 31.12.2025 621.8 |
| Vichy | Vichy 31.12.2024 328.7 |
Vichy Change in the scope of consolidation
|
Vichy Other movements
|
Vichy Translation difference (11.7) |
Vichy 31.12.2025 317.1 |
| La Roche-Posay | La Roche-Posay 31.12.2024 184.0 |
La Roche-Posay Change in the scope of consolidation
|
La Roche-Posay Other movements
|
La Roche-Posay Translation difference (7.7) |
La Roche-Posay 31.12.2025 176.2 |
| Dermatological Beauty Total | Dermatological Beauty Total 31.12.2024 1,968.1 |
Dermatological Beauty Total Change in the scope of consolidation — |
Dermatological Beauty Total Other movements (1.4) |
Dermatological Beauty Total Translation difference (118.5) |
Dermatological Beauty Total 31.12.2025 1,848.2 |
| GROUP TOTAL | GROUP TOTAL 31.12.2024 13,382.0 |
GROUP TOTAL Change in the scope of consolidation 1,740.0 |
GROUP TOTAL Other movements 5.9 |
GROUP TOTAL Translation difference (658.2) |
GROUP TOTAL 31.12.2025 14,469.7 |
The Consumer Products division Cash Generation Units have been reallocated in connection with the finalization of its new global operating model, which is based on a multi-brand resource-sharing approach. Data from 2024 and prior years has been restated to reflect this new organization.
2025 acquisitions mainly relate to Color Wow for €961.3 million (purchase price allocation not yet finalised), Medik8 for €511.9 million (purchase price allocation not yet finalised) and Dr.G for €288.2 million.
The accumulated impairment losses related Makeup CGU (IT Cosmetics), Garnier and other Access brands (Multicultural Brands and Magic) and Lancôme (Yue Sai) amounted to -€492.6 million, -€296.5 million and -€29.6 million respectively at 31 December 2025.
