Page 1 of 13
                            Exhibit Index on Page 11

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                  Quarterly Report Under Section 13 or 15 (d)
                     of the Securities Exchange Act of 1934



For quarter ended November 30, 1995    Commission file number 1-3208



                        NATIONAL SERVICE INDUSTRIES, INC.
             (Exact Name of Registrant as Specified in its Charter)



             Delaware                                58-0364900
  (State or Other Jurisdiction of      (I.R.S. Employer Identification Number)
  Incorporation or Organization)


           1420 Peachtree Street, N. E., Atlanta, Georgia    30309-3002
               (Address of Principal Executive Offices)      (Zip Code)



                                 (404) 853-1000
              (Registrant's Telephone Number, Including Area Code)

                                      None
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last 
 Report)



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

                   YES      X               NO

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practicable  date  (applicable only to corporate
issuers).

Common Stock - $1.00 Par Value - 48,391,636 shares as of January 9, 1996.

Page 2




               NATIONAL SERVICE INDUSTRIES, INC. AND SUBSIDIARIES

                                      INDEX


                                                                Page No.

PART I.  FINANCIAL INFORMATION

      CONSOLIDATED BALANCE SHEETS -
            NOVEMBER 30, 1995 AND AUGUST 31, 1995 .......          3

      CONSOLIDATED STATEMENTS OF INCOME -
            THREE MONTHS ENDED NOVEMBER 30, 1995 AND 1994          4

      CONSOLIDATED STATEMENTS OF CASH FLOWS - ...........          5
            THREE MONTHS ENDED NOVEMBER 30, 1995 AND 1994

      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ........          6

      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS         7-8

PART II.  OTHER INFORMATION

       ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K .........          9

SIGNATURES ..............................................         10

EXHIBIT INDEX ...........................................         11

Page 3

               NATIONAL SERVICE INDUSTRIES, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                         (Dollar amounts in thousands)

                                                        November 30,  August 31,
                                                          1995           1995
                                                        (Unaudited)
ASSETS
Current Assets:
  Cash and cash equivalents ...........................  $   92,569   $   79,402
  Short-term investments ..............................       2,550        3,598
  Receivables, less reserves for doubtful
    accounts of $7,643 at November 30, 1995
    and $6,467 at August 31, 1995 .....................     255,372      266,056
  Inventories, at the lower of cost (on a
    first-in, first-out basis) or market ..............     188,581      185,789
  Linens in service, net of amortization ..............      91,618       88,605
  Deferred income taxes ...............................       9,325       10,221
  Prepayments .........................................      10,833        6,739
    Total Current Assets ..............................     650,848      640,410

Property, Plant, and Equipment, at cost:
  Land ................................................      30,469       31,016
  Buildings and leasehold improvements ................     193,442      192,023
  Machinery and equipment .............................     514,498      503,868
    Total Property, Plant, and Equipment ..............     738,409      726,907
  Less - Accumulated depreciation and
    amortization ......................................     386,309      377,003
      Property, Plant, and Equipment - net ............     352,100      349,904

Other Assets:
  Goodwill and other intangibles ......................      98,834      101,410
  Other ...............................................      38,015       39,622
    Total Other Assets ................................     136,849      141,032
      Total Assets ....................................  $1,139,797   $1,131,346


LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Current maturities of long-term debt ................  $       83   $       87
  Notes payable .......................................       6,592        6,399
  Accounts payable ....................................      75,121       81,524
  Accrued salaries, commissions, and bonuses ..........      37,519       43,944
  Current portion of self insurance reserves ..........      16,825       16,276
  Other accrued liabilities ...........................      63,729       54,340
    Total Current Liabilities .........................     199,869      202,570

Long-Term Debt, less current maturities ...............      26,745       26,776
Deferred Income Taxes .................................      64,287       65,756
Self Insurance Reserves, less current portion .........      66,870       67,830
Other Long-Term Liabilities ...........................      25,454       24,010

Stockholders' Equity:
  Series A participating preferred stock, $.05 stated
     value, 500,000 shares authorized, none issued
  Preferred stock, no par value, 500,000 shares
     authorized, none issued
  Common stock, $1 par value, 80,000,000 shares
    authorized, 57,918,978 shares issued at November
    30, 1995 and August 31, 1995 ......................      57,919       57,919
  Paid-in capital .....................................       9,379        8,065
  Retained earnings ...................................     756,834      746,256
                                                            824,132      812,240
  Less - Treasury stock, at cost (9,540,932 shares at
    November 30, 1995 and 9,609,261 shares at August
    31, 1995) .........................................      67,560       67,836
        Total Stockholders' Equity ....................     756,572      744,404

          Total Liabilities and Stockholders            $ 1,139,797   $1,131,346


The accompanying notes to consolidated financial statements are an integral part
of these balance sheets.
 

Page 4

               NATIONAL SERVICE INDUSTRIES, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
              (Dollar amounts in thousands, except per-share data)



                                                          THREE MONTHS ENDED
                                                               NOVEMBER 30
                                                          1995           1994

Sales and Service Revenues:
  Net sales of products ..........................     $ 359,842      $ 344,882
  Service revenues ...............................       132,708        136,102
    Total Revenues ...............................       492,550        480,984

Costs and Expenses:
  Cost of products sold ..........................       227,439        219,187
  Cost of services ...............................        74,364         75,846
  Selling and administrative expenses ............       152,383        149,695
  Interest expense ...............................         1,079            830
  Other expense, net .............................           190          1,691
    Total Costs and Expenses .....................       455,455        447,249


Income before Provision for Income Taxes..........        37,095         33,735

Provision for (Benefit from) Income Taxes:
  Current ........................................        14,227         12,646
  Deferred .......................................          (401)           (25)
                                                          13,826         12,621

Net Income .......................................     $  23,269      $  21,114


Per Share:
  Net income .....................................     $     .48      $     .43

  Cash dividends .................................     $     .28      $     .27


Weighted Average Number of Shares
  Outstanding (thousands) ........................        48,343         49,244





The accompanying notes to consolidated financial statements are an integral part
of these statements.


Page 5

               NATIONAL SERVICE INDUSTRIES, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                         (Dollar amounts in thousands)


                                                                 THREE MONTHS ENDED
                                                                     NOVEMBER 30
                                                                   1995         1994
                                                                           

Cash Provided by (Used for) Operating Activities:
  Net income ..................................................   $ 23,269    $ 21,114
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation and amortization ...........................     14,394      14,500
      Provision for losses on accounts receivable .............      1,161       1,382
      Loss (gain) on the sale of property, plant, and equipment       (932)         40
      Loss (gain) on the sale of business .....................         63      (1,117)
      Change in noncurrent deferred income taxes ..............       (401)        (28)
      Change in assets and liabilities net of effect
        of acquisitions-
          Receivables .........................................      9,518       9,027
          Inventories and linens in service, net ..............     (5,824)    (10,153)
          Current deferred income taxes .......................        896      11,835
          Prepayments and other ...............................     (4,127)     (3,876)
          Accounts payable and accrued liabilities ............     (2,887)      1,356
            Net Cash Provided by Operating Activities .........     35,130      44,080

Cash Provided by (Used for) Investing Activities:
  Change in short-term investments ............................      1,049         339
  Purchase of property, plant, and equipment ..................    (14,338)    (11,774)
  Sale of property, plant, and equipment ......................      1,548         409
  Sale of business ............................................       --         3,533
  Acquisitions, net of cash acquired ..........................       (278)       (304)
  Change in other assets ......................................      1,154       1,219
    Net Cash Used for Investing Activities ....................    (10,865)     (6,578)

Cash Provided by (Used for) Financing Activities:
  Change in notes payable .....................................        193          84
  Repayment of long-term debt .................................        (35)       (168)
  Recovery of investment in tax benefits ......................        430         458
  Deferred income taxes from investment in tax benefits .......     (1,068)       (975)
  Issuance (purchase) of treasury stock .......................      1,590         176
  Change in other long-term liabilities .......................        484          57
  Cash dividends paid .........................................    (13,538)    (13,296)
    Net Cash Used for Financing Activities ....................    (11,944)    (13,664)
Effect of Exchange Rate Changes on Cash .......................        846         (27)

Net Change in Cash and Cash Equivalents .......................     13,167      23,811

Cash and Cash Equivalents at Beginning of Year ................     79,402      58,619

Cash and Cash Equivalents at End of Period ....................   $ 92,569    $ 82,430

Supplemental Cash Flow Information:
  Income taxes paid during the period .........................   $ 12,330    $  1,171
  Interest paid during the period .............................      1,031         739

Noncash Investing and Financing Activities:
  Noncash aspects of sale of business -
    Receivables  incurred .....................................   $   --      $   (624)

Noncash Aspects of Acquisitions:
  Liabilities assumed or incurred .............................   $   --      $   --
  Treasury stock issued (returned)




The accompanying notes to consolidated financial statements are an integral part
of these statements.



Page 6

               NATIONAL SERVICE INDUSTRIES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1.  BASIS OF PRESENTATION:

The interim consolidated financial statements included herein have been prepared
by the company without audit and the condensed  consolidated balance sheet as of
August 31, 1995 has been  derived  from  audited  statements.  These  statements
reflect all adjustments,  all of which are of a normal,  recurring nature, which
are, in the opinion of management,  necessary to present fairly the consolidated
financial  position  as of  November  30,  1995,  the  consolidated  results  of
operations  for the three  months  ended  November  30,  1995 and 1994,  and the
consolidated  cash flows for the three months ended  November 30, 1995 and 1994.
Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been condensed or omitted.  The company  believes that the  disclosures are
adequate to make the information presented not misleading.  It is suggested that
these financial  statements be read in conjunction with the financial statements
and notes thereto  included in the company's  Annual Report on Form 10-K for the
fiscal year ended August 31, 1995.

The results of operations  for the three months ended  November 30, 1995 are not
necessarily  indicative  of the results to be expected  for the full fiscal year
because the  company's  revenues and income are  generally  higher in the second
half of its fiscal  year and  because  of the  uncertainty  of general  business
conditions.

2.  BUSINESS SEGMENT INFORMATION:
                                            Three Months Ended November 30
                                  Sales and Service
                                      Revenues               Operating Profit
                                 1995          1994          1995         1994
                                                   (In thousands)
Lighting Equipment .......    $ 208,278      $ 203,806    $  16,378   $  13,690
Textile Rental ...........      132,708        136,102        9,753      11,316
Chemical .................       92,107         87,952        9,705       9,301
Other ....................       59,457         53,124        3,090       3,069
                              $ 492,550      $ 480,984       38,926      37,376
Corporate ................                                     (752)     (2,811)
Interest Expense .........                                   (1,079)       (830)
Total ....................                                $  37,095   $  33,735



3. INVENTORIES:

Major  classes of  inventory as of November 30, 1995 and August 31, 1995 were as
follows:
                                                      November 30,    August 31,
                                                         1995             1995
                                                            (In thousands)
Raw Materials and Supplies ...................         $ 83,123         $ 87,470
Work-in-Process ..............................            9,348            9,879
Finished Goods ...............................           96,110           88,440
     Total ...................................         $188,581         $185,789


Page 7

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following  discussion  should be read in conjunction  with the  consolidated
financial statements and related notes.

Financial Condition

National Service Industries' balance sheet remained strong at November 30, 1995,
with net working capital of $451.0 million, up from $437.8 million at August 31,
1995,  and a  current  ratio of 3.3,  compared  with 3.2 at year  end.  Cash and
short-term  investments  increased to $95.1 million from $83.0 million at August
31. During the quarter just ended, the company invested $14.6 million in capital
expenditures and  acquisitions.  Long-term debt and other long-term  liabilities
were 13.6 percent of total  capitalization,  down  slightly from 13.7 percent at
August 31. Cash provided by operating  activities  was $35.1  million,  compared
with $44.1 million for the first quarter last year.

Capital expenditures,  exclusive of acquisition spending, were $14.3 million for
the first  quarter  this year and $11.8  million for the same period a year ago.
The lighting  equipment  division invested in equipment  replacement and process
improvements  and tooling for new products.  Textile  rental  division  spending
consisted of information systems enhancements and replacement and improvement of
facilities,  equipment and vehicles.  Prior-year  spending included the lighting
equipment division's  manufacturing  equipment replacements and improvements and
construction  of  the  Mexican  production   facility  and  the  textile  rental
division's fleet upgrades and facility  improvements.  Acquisition  spending was
minimal in both periods.

Dividend  payments  totaled  $13.5  million,  or 28 cents per share,  during the
quarter ended November 30, 1995,  compared with $13.3  million,  or 27 cents per
share, for the prior-year period. Effective January, 1996, the regular quarterly
dividend rate was increased 3.6 percent to 29 cents per share, or an annual rate
of $1.16 per share.

For  the  periods  presented,  capital  expenditures,   working  capital  needs,
dividends,  acquisitions,  and share  repurchases  were financed  primarily with
internally  generated  funds,  supplemented  by  short-term  borrowings  in  the
European market.  Contractual  commitments for capital and acquisition  spending
during the coming twelve months total $16 million.  For the current fiscal year,
the company  expects  actual  capital  expenditures  to be somewhat  higher than
levels of recent years, which, excluding acquisition spending,  were $59 million
in 1995, $43 million in 1994, and $36 million in 1993. Current liquid assets and
internally  generated  funds  are  expected  to be more  than  adequate  to meet
anticipated cash requirements for the next twelve months,  although some interim
borrowings  might  be  incurred  to  meet  short-term  needs.  The  company  has
complimentary  lines of credit totaling $152 million,  of which $110 million has
been  provided  domestically  and $42 million is available  on a  multi-currency
basis primarily from a European bank.


Results of Operations

National Service Industries' earnings per share for the first quarter of its new
fiscal year  increased  12.1 percent to 48 cents.  Sales for the quarter,  which
ended  November 30, 1995,  increased 2.4 percent to $493 million.  Net income of
$23.3 million was 10.2 percent  higher than the $21.1  million  reported in last
year's  first  quarter.  Since there  were,  on average,  901,000  fewer  shares
outstanding  during this year's  quarter,  earnings  per share  increased at the
greater rate of 12.1 percent.

     The lighting  equipment  division  continued  its growth with first quarter
sales advancing 2.2 percent to $208 million from $204 million last year. Pricing
improvements  were  offset  somewhat  by lower unit  volumes.  Operating  income
advanced 19.6 percent to 7.9 percent of revenues,  compared with 6.7 percent the
year earlier, as the improved pricing and a more favorable product mix increased
profit margins.

The textile  rental  sector  posted a 2.5 percent  decrease in sales,  from $136
million  to $133  million,  largely  because  of  branches  divested  last year.
However,  operating  income declined to 7.3 percent of revenues from 8.3 percent
the  prior-year  first  quarter.  The  decline was due to  continued  structural
changes  in the  healthcare  market  and to  somewhat  higher  processing  costs
resulting in part from this year's extended hurricane season.

Chemical  segment sales,  benefiting from both improved  pricing and unit volume
gains,  advanced 4.7 percent to $92 million  from $88 million the year  earlier.
Operating  income was 10.5  percent  of  revenues,  just under the 10.6  percent
posted in the first quarter last year.


Page 8

Sales of the Other segment  (insulation service and envelopes) rose 11.9 percent
overall.  However,  the excellent  first quarter  results of Atlantic  Envelope,
bolstered by pricing gains,  were offset by softness in North Bros.'  insulation
service income.

Corporate  expense was greater in the first  quarter last year due in large part
to the company's adoption of Statement of Financial  Accounting Standards (SFAS)
No. 112, "Employers' Accounting for Postemployment  Benefits," and the resulting
accrual  related  primarily to severance  agreements  and the liability for life
insurance coverage for certain eligible disabled employees.

Interest expense on European loans was higher than in the prior-year  period due
to increased borrowings at somewhat higher average interest rates.

The  provision  for income taxes in the first quarter was 37.3 percent of pretax
income, compared with 37.4 percent for the same period last year. Changes in the
year-to-year effective rates resulted from variations in the relative amounts of
tax exempt income.


Page 9

                           PART II. OTHER INFORMATION

Item 4.  Submission of Matters to  a Vote of Security Holders

At the annual  meeting of  stockholders  held January 3, 1996,  all nominees for
director were elected to the board without  opposition  and Arthur  Andersen LLP
was appointed as independent auditor for the current fiscal year.


Item 5.  Other Information

The board of  directors at its regular  meeting  held  December 20, 1995 elected
Chester J. Popkowski as Vice President, Treasurer.

On January 3, 1996 the board of directors named James S. Balloun as chairman and
chief executive  officer  effective  February 1, replacing  current chairman and
chief executive D. Raymond Riddle, who is retiring.  Mr. Balloun,  57, has spent
his  business  career with  McKinsey and  Company,  serving  most  recently as a
director and member of the Shareholders, Principals and MGM Election Committees.

At the January meeting,  the board of directors also elected Kenyon W. Murphy as
Vice President, Secretary and Assistant Counsel.


Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits are listed on the Index to Exhibits (page 11).

(b)  There were no reports on Form 8-K for the three months ended November 30, 
     1995.

Page 10


                                   SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                              NATIONAL SERVICE INDUSTRIES, INC.
                              REGISTRANT


DATE   January 12, 1996       /s/ DAVID LEVY
                              DAVID LEVY
                              EXECUTIVE  VICE  PRESIDENT,  ADMINISTRATION
                              AND  COUNSEL



DATE   January 12, 1996       /S/ J. ROBERT HIPPS
                              J. ROBERT HIPPS
                              SENIOR   VICE  PRESIDENT,   FINANCE


Page 11


INDEX TO EXHIBITS

                                                                       Page  No.


EXHIBIT 11 .............   - Computation of Net Income per Share of       12
                             Common Stock

EXHIBIT 27 .............   - Financial Data Schedules                     13