1
                       SECURITIES AND EXCHANGE COMMISSION
                                    WASHINGTON
                                   Form 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                      OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarter ended September 30, 1997       Commission File Number 1-7635

                            TWIN DISC, INCORPORATED

            (Exact name of registrant as specified in its charter)


          Wisconsin                                          39-0667110
(State or other jurisdiction of                           (I.R.S. Employer
Incorporation or organization)                           Identification No.)
              

1328 Racine Street, Racine, Wisconsin                             53403
(Address of principal executive offices)                       (Zip  Code)


Registrant's telephone number, including area code          (414)  638-4000 


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     .

At September 30, 1997, the registrant had 2,826,474 shares of its common 
stock outstanding.


 2
FINANCIAL STATEMENTS
                       CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)


                                               September 30       June 30 
                                                   1997            1997
                                                   ----            ----
                                                           
    Assets
    Current Assets:
      Cash and cash equivalents                  $  9,142        $  8,983
      Trade accounts receivable, net               31,016          32,428
      Inventories                                  50,206          47,844
      Deferred income taxes                         3,491           3,491
      Other                                         4,649           5,216
                                                 --------        --------
          Total current assets                     98,504          97,962

    Property, plant and equipment, net             34,555          34,249
    Investments in affiliates                      11,051          10,880
    Deferred income taxes                           4,590           4,559
    Intangible pension asset                        4,779           4,779
    Other assets                                    7,673           6,326
                                                 --------        --------
                                                 $161,152        $158,755
                                                 --------        --------
                                                 --------        --------

    Liabilities and Shareholders' Equity
    Current liabilities:
      Notes payable                              $    204        $    169
      Accounts payable                             13,374          12,834
      Accrued liabilities                          17,044          16,618
                                                 --------        --------
          Total current liabilities                30,622          29,621

      Long-term debt                               19,946          19,944
      Accrued retirement benefits                  35,439          35,393
                                                 --------        --------
                                                   86,007          84,958
   
    Shareholders' Equity:
      Common stock                                 11,653          11,653
      Retained earnings                            78,216          77,424
      Foreign currency translation adjustment       5,806           6,060
      Minimum pension liability adjustment         (3,708)         (3,708)
                                                 --------        --------
                                                   91,967          91,429
      Less treasury stock, at cost                 16,822          17,632
                                                 --------        --------
          Total shareholders' equity               75,145          73,797
                                                 --------        --------
                                                 $161,152        $158,755
                                                 --------        --------
                                                 --------        --------



The notes to consolidated financial statements are an integral part of this
statement.  Amounts in thousands.


 3
                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                     (Unaudited)


                                                     Three Months Ended
                                                        September 30
                                                     1997          1996
                                                     ----          ----
                                                          

Net sales                                          $47,880      $40,941
Cost of goods sold                                  37,944       32,254
                                                   -------      -------
                                                     9,936        8,687
Marketing, engineering and
  administrative expenses                            7,430        7,060
Interest expense                                       376          480
Other (income) and expense, net                       (112)        (980)
                                                   -------      -------
                                                     7,694        6,560

Earnings before income tax                           2,242        2,127
Income taxes                                           886          995
                                                   -------      -------
  Net earnings                                     $ 1,356      $ 1,132
                                                   -------      -------
                                                   -------      ------- 


  Earnings per share                               $   .48      $   .41
                                                   -------      -------
                                                   -------      -------

  Dividends per share                              $ 0.190      $ 0.175

  Average shares outstanding                         2,810        2,777

Translation component of equity
  Balance - beginning of the period                $ 6,060      $10,326
  Translation adjustment                              (254)         104
                                                   -------      -------
  
  Balance - end of the period                       $5,806      $10,430 
                                                   -------      -------
                                                   -------      -------

Amounts in thousands except per share data.  Per share figures are based on
average shares outstanding.

The notes to consolidated financial statements are an integral part of this
statement.


 4

               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (Unaudited)


                                                     Three Months Ended
                                                        September 30
                                                     1997          1996
                                                     ----          ---- 
                                                            
Cash flows from operating activities:
  Net earnings                                      $1,356        $1,132
  Adjustments to reconcile to net cash 
  provided by operating activities:
    Depreciation and amortization                    1,280         1,263
    Gain on sale of fixed assets                      (358)         (238)
    Equity in earnings of affiliates                   123           363
    Dividends received from affiliate                  100           100
    Net change in working capital,
      excluding cash and debt                         (253)        1,396
                                                    ------        ------
                                                     2,248         4,016
                                                    ------        ------
 Cash flows from investing activities:
  Acquisitions of fixed assets                      (1,654)         (746)
  Proceeds from sale of fixed assets                   417           431
  Business acquisition                              (1,059)            -
                                                    ------        ------
                                                    (2,296)         (315)
                                                    ------        ------
Cash flows from financing activities:
  Increase (decrease) in notes payable, net             46          (773)
  Proceeds from exercise of stock options              781             -
  Dividends paid                                      (535)         (486)
                                                   ------        ------        
                                                       292        (1,259)
                                                    ------        ------
Effect of exchange rate changes on cash                (85)          (10)
                                                    ------        ------
  Net change in cash and cash equivalents              159         2,432

Cash and cash equivalents:
    Beginning of period                              8,983         2,043
                                                    ------        ------
    End of period                                   $9,142        $4,475
                                                    ------        ------
                                                    ------        ------

The notes to consolidated financial statements are an integral part of this
statement. Amounts in thousands.


 5
                       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                    (UNAUDITED)

A.  Basis of Presentation

The unaudited financial statements have been prepared by the Company pursuant
to the rules and regulations of the Securities and Exchange Commission (SEC)
and, in the opinion of the Company, include all adjustments, consisting only
of normal recurring items, necessary for a fair statement of results for each
period. 
Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such SEC rules and
regulations.  The Company believes that the disclosures made are adequate to
make the information presented not misleading.  It is suggested that these
financial statements be read in conjunction with financial statements and the
notes thereto included in the Company's latest Annual Report.  The year end
condensed balance sheet data was derived from audited financial statements 
but does not include all disclosures required by generally accepted 
accounting principles.

B.  Inventory

    The major classes of inventories were as follows (in thousands):

                                        September 30      June  30
                                            1997            1997
                                          --------        --------   

       Inventories:
            Finished parts                $28,676        $38,713 
            Work in process                18,244          5,997
            Raw materials                   3,286          3,134
                                          -------        ------- 
                                          $50,206        $47,844
                                          -------        -------
                                          -------        -------


C.  Contingencies

The Company is involved in various stages of investigation relative to
hazardous waste sites, two of which are on the United States EPA National
Priorities List (Superfund sites).  The Company's assigned responsibility at
each of the Superfund sites is less than 2%.  The Company has also been
requested to provide administrative information related to two other potential
Superfund sites but has not yet been identified as a potentially responsible
party.  Additionally, the Company is subject to certain product liability
matters.

At September 30, 1997, the Company has accrued approximately $1,350,000, 
which represents the best estimate available for the possible losses.  This
amount has been accrued over the past several years.  Based on the 
information available, the Company does not expect that any unrecorded
liability related to these matters would materially affect the consolidated
financial position, results of operations or cash flows.

 6
                        MANAGEMENT DISCUSSION AND ANALYSIS

Net sales were 17 percent higher than the first quarter a year ago and
earnings rose 20 percent continuing the year-over-year increases for the
fourth consecutive year.  Most of the improvement occurred at our domestic
manufacturing operation where the added sales volume and higher productivity
improved earnings. 

Domestic sales increased primarily due to shipments of power-shift
transmissions to a European vehicle manufacturer and to   shipments of power
take-offs and clutches used in recycling, irrigation, and oil field
applications.  There was continuing stable demand for marine transmissions
used in commercial applications.  

The volume of shipments from our Belgian operation rose more than 10 percent
over last year as a result of strong demand for pleasure craft marine
transmissions.  However, due to a strengthening of the U.S. dollar, those
higher shipments did not translate into an increase in reported dollar sales. 
Sales and earnings of our domestic marketing subsidiaries were up from a year
ago, but, in the aggregate, our offshore operations experienced a slight
decline.  While the stronger dollar affected reported sales from those
operations as well, the negative impact was not significant.

The consolidated gross margin for the quarter was off slightly from the same
period last year with a decline in Europe more significant than the modest
improvement domestically.  Greater production volume and higher productivity
were the key elements of the domestic improvement and helped offset the impact
of an unfavorable sales mix at that operation.

Marketing, engineering, and administrative expenses for the current period
were up about 5 percent from a year ago mainly due to the cost of engineering
and marketing personnel added during the second half of last fiscal year. 
Interest expense was down from a year ago as short-term domestic borrowings
were repaid during fiscal year 1997.

There was little change in working capital during the quarter, but it was $3
million higher than a year ago as a result of increased cash and marketable
securities and a reduction in short-term debt.  The current ratio of 3.2 also
was up slightly from a year ago.  Changes in other current assets during the
period were consistent with prior years  activity.  Accounts receivable
declined on seasonally lower sales volume, and inventory increased in response
to higher Fall production demands.  Receivable collections and inventory
turnover have both shown marked improvement since last year.  Positive cash
flows, primarily from operating activities, were sufficient to cover capital
equipment purchases, dividends, and the purchase of the assets of Wilson
Equipment, an independent distributor in Western Canada.  That acquisition
will be operated as a subsidiary of Mill-Log Equipment, our distributor in
Oregon and Washington.  Our balance sheet remains strong, and we continue to
have liquidity sufficient for our near-term needs.

 7

                                  OTHER INFORMATION


There were no reports on Form 8-K during the three months ended September 30,
1997.  The financial statements included herein have been subjected to a
limited review by Coopers & Lybrand L.L.P., the registrant's independent
public auditors, in accordance with professional standards and procedures for
such review. 

There were no securities of the Company sold by the Company during the three
months ended September 30, 1997, which were not registered under the
Securities Act of 1933, in reliance upon an exemption from registration
provided by Section 4 (2) of the Act.

 8

                                    SIGNATURE



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.



                                          TWIN DISC, INCORPORATED    
                                                (Registrant)




October 28,1997                           /S/   
- ------------------------------            ----------------------------------
        (Date)                            Fred H. Timm
                                          Corporate Controller/Secretary
                                          (Chief Accounting Officer)
 9

Report of Independent Accountants


Board of Directors
Twin Disc, Incorporated
Racine, Wisconsin

We have reviewed the accompanying condensed consolidated balance sheet of
Twin Disc, Incorporated and subsidiaries as of September 30, 1997, and the
related condensed consolidated statements of operations and cash flows for
the three-month periods ended September 30, 1997 and 1996.  These financial
statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants.  A review of interim
financial information consists principally of applying analytical review
procedures to financial data, and making inquiries of persons responsible
for financial accounting matters.  It is substantially less in scope than an
audit in accordance with generally accepted auditing standards, the
objective of which is the expression of an opinion regarding the financial
statements taken as a whole.  Accordingly, we do not express such an
opinion.

Based on our review, we are not aware of any material modifications that
should be made to the condensed consolidated financial statements referred
to above for them to be in conformity with generally accepted accounting
principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet as of June 30, 1997, and the
related consolidated statements of operations, changes in shareholders'
equity, and cash flows for the year then ended (not presented herein); and
in our report dated July 18, 1997, we expressed an unqualified opinion on
those consolidated financial statements.  In our opinion, the information
set forth in the accompanying condensed consolidated balance sheet as of
June 30, 1997, is fairly stated, in all material respects, in relation to
the consolidated balance sheet from which it has been derived.


/s/
- ------------------------------------
Coopers & Lybrand L.L.P.

Milwaukee, Wisconsin
October 10, 1997