证券代码：300338 证券简称：*ST 开元 公告编号：2025-042 开元教育科技集团股份有限公司 关于深圳证券交易所《关于对开元教育科技集团股份有限 公司的年报问询函》回复的公告 本公司及董事会全体成员保证公告内容的真实、准确和完整，没有虚假记 载、误导性陈述或重大遗漏。 开元教育科技集团股份有限公司（以下简称"开元教育""上市公司""本 公司或"公司"）于 2025 年 4 月 28 日披露了《2024 年年度报告》，并于 2025 年 5 月 6 日收到贵部下发的《关于对开元教育科技集团股份有限公司的年报问询 函》（创业板年报问询函【2025】第 24 号），公司现根据问询函所涉问题进行 说明、解释和回复，具体内容如下。 如无特别说明，本回复的词语或简称与《2024 年年度报告》"释义"中所定义 的词语或简称具有相同的含义。 本说明中部分合计数与各项目相加之和可能存在尾数差异，这些差异系四舍 五入所致。本报告中涉及货币金额的单位，如无特别指明，均为人民币万元。 问题一： 中，学历中介业务实现收入 0.17 亿元，同比增长 6.99%，发生成本 0.1 亿元，同 比增长 43.15%；教育培训业务实 ...

截至2025年一季报，共有55家机构持仓科锐国际，其中基金49家、其他4家、社保2家，合计持股数 11065.28万股，持股市值38.29亿元。 北京科锐国际人力资源股份有限公司是国内领先的人力资源整体解决方案提供商，依托内部高效的客户 和人才管理系统，通过互联网平台和线下服务体系为客户提供中高端人才访寻、招聘流程外包、灵活用 工及其他人力资源服务。公司的主要服务为中高端人才访寻、招聘流程外包、灵活用工、传统派遣业 务、培训业务、市场调研、招聘项目咨询服务。 5月12日，科锐国际今日收盘31.0元，下跌1.27%，滚动市盈率PE（当前股价与前四季度每股收益总和的 比值）达到27.42倍，总市值61.01亿元。 从行业市盈率排名来看，公司所处的专业服务行业市盈率平均56.57倍，行业中值36.78倍，科锐国际排 名第18位。 来源：金融界 最新一期业绩显示，2025年一季报，公司实现营业收入33.03亿元，同比25.13%；净利润5778.39万元， 同比42.15%，销售毛利率5.52%。 序号股票简称PE(TTM)PE(静)市净率总市值(元)18科锐国际27.4229.712.9961.01亿行业平均 56 ...

Core Viewpoint - The company, Huatu Shanding, announced a share buyback plan to boost investor confidence and stabilize its stock price, reflecting its positive outlook on future development and recognition of its value [1][2][3]. Group 1: Buyback Plan Details - The company plans to use its own or raised funds to repurchase shares through centralized bidding, with a total fund amounting to no less than 225 million yuan and no more than 450 million yuan [1]. - The maximum buyback price is set at 127.91 yuan per share, with an upper limit of 3.5181 million shares, representing 2.5% of the total share capital, and a lower limit of 1.759 million shares, representing 1.25% [1]. - The buyback period will last for 12 months from the date of board approval [1]. Group 2: Financial Position - As of the end of Q1 2025, the company reported total assets of 2.009 billion yuan, with current assets of 1.302 billion yuan and cash and trading financial assets of 825 million yuan, with no interest-bearing liabilities [3][4]. - If the maximum buyback amount of 450 million yuan is fully utilized, it would account for 22.4% of total assets, 34.57% of current assets, and 54.53% of cash and trading financial assets [3]. Group 3: Business Performance - The company has shown significant improvement in its business performance, with a revenue of 2.833 billion yuan in 2024, a year-on-year increase of 1046.34%, and a net profit of 52.99 million yuan, reversing a loss of 91.97 million yuan in 2023 [5]. - In Q1 2025, the company continued its growth trend, achieving a revenue of 827 million yuan, up 18.91% year-on-year, and a net profit of 121 million yuan, a 67.38% increase, marking a record high for both metrics in a single quarter [6].

北京科锐国际人力资源股份有限公司是国内领先的人力资源整体解决方案提供商，依托内部高效的客户 和人才管理系统，通过互联网平台和线下服务体系为客户提供中高端人才访寻、招聘流程外包、灵活用 工及其他人力资源服务。公司的主要服务为中高端人才访寻、招聘流程外包、灵活用工、传统派遣业 务、培训业务、市场调研、招聘项目咨询服务。 最新一期业绩显示，2025年一季报，公司实现营业收入33.03亿元，同比25.13%；净利润5778.39万元， 同比42.15%，销售毛利率5.52%。 5月7日，科锐国际今日收盘32.1元，下跌3.81%，滚动市盈率PE（当前股价与前四季度每股收益总和的 比值）达到28.40倍，总市值63.17亿元。 从行业市盈率排名来看，公司所处的专业服务行业市盈率平均56.67倍，行业中值36.27倍，科锐国际排 名第18位。 资金流向方面，5月7日，科锐国际主力资金净流出1888.73万元，近5日总体呈流出状态，5日共流出 1194.28万元。 序号股票简称PE(TTM)PE(静)市净率总市值(元)18科锐国际28.4030.763.1063.17亿行业平均 56.6760.654.0356.74亿行业 ...

Investment Rating - The report maintains a "Recommended" rating for the company [5]. Core Views - The company has transformed into a new leader in offline public examination training, achieving significant revenue growth and profitability improvements. In 2024, the company reported revenue of 2.833 billion yuan, a year-on-year increase of 1046.34%, and a net profit of 53 million yuan, marking a return to profitability. For Q1 2025, revenue reached 827 million yuan, up 18.91% year-on-year, with a net profit of 121 million yuan, an increase of 67.38% [1][2]. - The company's strategic shift towards vocational education, particularly in civil service and public institution exam training, has positioned it as a new leader in the public examination sector. The gross margin for 2024 and Q1 2025 was 53.48% and 61.36%, respectively, while the net margin improved to 1.87% and 14.69% [1][2]. - The company has implemented a stock incentive plan aimed at motivating key employees, with performance targets set for net profit, which are expected to drive further growth [3]. Financial Performance Summary - The company forecasts revenue growth from 2.833 billion yuan in 2024 to 4.784 billion yuan in 2027, with growth rates of 1046.34%, 17.5%, 25.0%, and 15.0% for the respective years [4][8]. - The net profit attributable to shareholders is projected to increase from 53 million yuan in 2024 to 556 million yuan in 2027, with growth rates of 157.6%, 509.5%, 25.6%, and 37.0% [4][8]. - Earnings per share (EPS) are expected to rise from 0.38 yuan in 2024 to 3.95 yuan in 2027, with dynamic price-to-earnings (PE) ratios decreasing from 250 to 24 over the same period [4][8].

4月17日，科锐国际今日收盘31.61元，上涨3.61%，滚动市盈率PE（当前股价与前四季度每股收益总和 的比值）达到30.57倍，总市值62.21亿元。 来源：金融界 北京科锐国际人力资源股份有限公司是国内领先的人力资源整体解决方案提供商，依托内部高效的客户 和人才管理系统，通过互联网平台和线下服务体系为客户提供中高端人才访寻、招聘流程外包、灵活用 工及其他人力资源服务。公司的主要服务为中高端人才访寻、招聘流程外包、灵活用工、传统派遣业 务、培训业务、市场调研、招聘项目咨询服务。 最新一期业绩显示，2024年三季报，公司实现营业收入85.16亿元，同比18.77%；净利润1.35亿元，同 比-10.96%，销售毛利率6.75%。 序号股票简称PE(TTM)PE(静)市净率总市值(元)21科锐国际30.5730.573.2362.21亿行业平均 52.7554.494.2056.06亿行业中值32.9332.412.7641.34亿1南网能源-276.96-276.962.43160.98亿2实朴检 测-45.68-30.553.8228.57亿3永安行-43.73-56.181.2938.38亿4安车检测- ...

Group 1 - The core viewpoint of the news is that 科锐国际 (Core International) is experiencing a decline in stock price and profitability, despite being a leading provider in the human resources sector in China [1] - As of April 1, the closing stock price of 科锐国际 is 33.2 yuan, down 4.05%, with a rolling PE ratio of 32.11 times and a total market capitalization of 6.534 billion yuan [1] - The average PE ratio for the professional services industry is 52.20 times, with a median of 36.76 times, placing 科锐国际 at the 22nd position in the industry ranking [1] Group 2 - As of the third quarter of 2024, 200 institutions hold shares in 科锐国际, including 200 funds, with a total holding of 33.9684 million shares valued at 715 million yuan [1] - The company reported a revenue of 8.516 billion yuan for the third quarter of 2024, representing a year-on-year increase of 18.77%, while net profit was 135 million yuan, showing a year-on-year decrease of 10.96% [1] - The sales gross margin for 科锐国际 is reported at 6.75% [1]