XML 35 R18.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Goodwill
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill
10.
GOODWILL

The changes in the carrying amount of goodwill by segment for the years ended December 31, 2022 and 2023 are as follows:

 

 

 

Color Cosmetics Brands

 

 

Skincare Brands

 

 

Total

 

 

 

RMB

 

Balance as of December 31, 2021

 

 

20,596

 

 

 

848,825

 

 

 

869,421

 

Increase in goodwill related to acquisition

 

 

5,266

 

 

 

-

 

 

 

5,266

 

Foreign currency translation adjustments

 

 

-

 

 

 

(17,542

)

 

 

(17,542

)

Balance as of December 31, 2022

 

 

25,862

 

 

 

831,283

 

 

 

857,145

 

Foreign currency translation adjustments

 

 

-

 

 

 

53,461

 

 

 

53,461

 

Impairment provided(i)

 

 

-

 

 

 

(354,039

)

 

 

(354,039

)

Balance as of December 31, 2023

 

 

25,862

 

 

 

530,705

 

 

 

556,567

 

 

(i)
The Group tested goodwill for impairment at reporting unit level. Management performed impairment testing of Eve Lom reporting unit using the quantitative impairment method and recorded goodwill impairment loss of RMB354.0 million for the year ended December 31, 2023. As of December 31, 2023, the gross amount, accumulated impairment losses and net
carrying amount of goodwill associated with the Eve Lom reporting unit was RMB747.0 million, RMB 354.0 million and RMB393.0 million respectively.

 

Key assumptions used in quantitative impairment test

The quantitative impairment test consists of a comparison of the fair value of each reporting unit with its carrying amount, including goodwill. The Group used a discounted cash flow model (“DCF model”) to estimate the fair value of the reporting units, as management believes forecasted operating cash flows were the best indicator of fair value. A number of significant assumptions were involved in the preparation of the DCF models including revenue growth rates, gross profit ratios, the discount rate and terminal value. The financial projection covering a ten-year period of each reporting unit adopted in DCF models for impairment test purpose is based on the financial budgets approved by the management of the Group, which considering the historical performance and its expectation for future market development. Cash flows beyond the ten-year period are extrapolated using a long-term growth rate. Post-tax discount rates reflect market assessment of the weighted average cost of capital in the industry the Group operates and the specific risks relating to the Group.

Impairment loss of goodwill recognized for the years ended December 31, 2021, 2022 and 2023 were nil, nil and RMB354.0 million, respectively. As of December 31, 2021, 2022 and 2023, the original gross amounts of goodwill were RMB869.4 million, RMB857.1 million and RMB910.6 million, respectively, and accumulated impairment losses were nil, nil and RMB354.0 million, respectively.