FORM 10-Q
                        SECURITIES AND EXCHANGE COMMISSION
                               Washington, DC 20549

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended  September 24, 1995

           [] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                    For the transition period from          to
                        Commission File Number     1-10542

                                      UNIFI, INC.
               (Exact name of registrant as specified its charter)
          New York                                  11-2165495
  (State or other jurisdiction of                (I.R.S. Employer
   incorporation or organization)                 Identification No.)

  P.O. Box 19109 - 7201 West Friendly Road
  Greensboro, NC                                          27419
  (Address of principal executive offices)              (Zip Code)

                                (910) 294-4410
               (Registrant's telephone number, including area code)
                                 Same
               (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

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

  Indicate the number of shares outstanding of each of the issuer's class of
  common stock, as of the latest practicable date.

                  Class                     Outstanding at October 29, 1995
  Common Stock, par value $.10 per share           66,296,374 Shares

PART I.  FINANCIAL INFORMATION

                                   UNIFI, INC.

                      Condensed Consolidated Balance Sheets

                                          September 24,    June 25,
                                              1995           1995
                                           (Unaudited)     (Audited)
                                             (Amounts in Thousands)
  ASSETS
  Current Assets:
    Cash and Cash Equivalents                 $50,231        $60,350
    Short-Term Investments                    109,304         85,844
    Receivables                               212,971        209,432
    Inventories:
      Raw Materials and Supplies               56,967        58,959
      Work in Process                          14,415        14,296
      Finished Goods                           67,072        66,123
    Other Current Assets                        4,175          8,017
      Total Current Assets                    515,135        503,021
  Property, Plant and Equipment
   (Notes e and f)                            934,521        910,383
    Less:  Accumulated Depreciation           413,940        394,168
                                              520,581        516,215
  Investments in Affiliates                        43            173
  Other Assets                                 13,940         21,493
      Total Assets                         $1,049,699     $1,040,902

  LIABILITIES AND SHAREHOLDERS' EQUITY
  Current Liabilities:
    Accounts Payable                         $112,690       $100,165
    Accrued Expenses                           63,543         54,338
    Income Taxes                               27,495         15,161
      Total Current Liabilities               203,728        169,664
  Long-Term Debt                              230,000        230,000
  Deferred Income Taxes                        29,079         37,736
  Shareholders' Equity:
    Common Stock                                6,660          6,714
    Capital in Excess of Par Value            103,506        117,277
    Retained Earnings                         472,044        473,962
    Cumulative Translation Adjustment           3,349          4,415
    Unrealized Gains on Certain Investments     1,333          1,134
      Total Shareholders' Equity              586,892        603,502
      Total Liabilities and
        Shareholders' Equity               $1,049,699     $1,040,902


  See Accompanying Notes to Condensed Consolidated Financial Statements.

                                   UNIFI, INC.

                   Condensed Consolidated Statements of Income

                                   (Unaudited)

                                              For the Quarters Ended
                                          September 24,   September 25,
                                               1995           1994
                                          (Amounts in Thousands, Except
                                                   Per Share Data)

  Net Sales                                  $387,369        $359,194

  Costs and Expenses:
     Cost of Goods Sold                       342,440         310,860
     Selling, General and Administrative
       Expense                                 10,072           9,674
     Interest Expense                           3,677           3,938
     Interest Income                           (2,637)         (2,652)
     Other (Income) Expense                      (430)           (579)
     Non-Recurring Charge (Note e)             23,826              --
                                              376,948         321,241

  Income Before Income Taxes                   10,421          37,953

  Provision for Income Taxes                    3,654          15,264

  Net Income                                   $6,767         $22,689


  Earnings Per Share: Primary                    $.10            $.32

                Fully Diluted                    $.10            $.32

  Cash Dividends Per Share                       $.13            $.10


  See Accompanying Notes to Condensed Consolidated Financial Statements.

                                   UNIFI, INC.

                 Condensed Consolidated Statements of Cash Flows

                                   (Unaudited)


                                                 For the Quarters Ended
                                              September 24,  September 25,
                                                  1995            1994
                                                 (Amounts in Thousands)

  Cash and Cash Equivalents Provided by        $50,059         $41,543
    Operating Activities

  Investing Activities:

     Capital Expenditures                     $(25,687)       $(23,736)
     Purchase of Short-Term Investments        (47,252)             --
     Sale of Capital Assets                         --             308
     Notes Receivable                              257            (306)
     Proceeds from Sale of Subsidiary
               and Equity Investment            10,436          13,798
     Sale of Short-Term Investments             24,579           1,580
       Net Investing Activities               $(37,667)        $(8,356)

  Financing Activities:

     Issuance of Common Stock                      $--            $299
     Purchase and Retirement of Common Stock   (13,825)             --
     Cash Dividend                              (8,685)         (7,045)
       Net Financing Activities               $(22,510)        $(6,746)

  Currency Translation Adjustment                  $(1)            $71

  Increase (Decrease) in Cash                 $(10,119)        $26,512

  Cash and Cash Equivalents - Beginning         60,350          80,653

  Cash and Cash Equivalents - Ending           $50,231        $107,165

See Accompanying Notes to Condensed Consolidated Financial Statements.

                                   UNIFI, INC.
               Notes to Condensed Consolidated Financial Statements


 (a)Basis of Presentation

    The information furnished is unaudited  and reflects all adjustments  which
    are, in  the  opinion  of  Management,  necessary  to  present  fairly  the
    financial position at September 24, 1995 and the results of operations  and
    cash flows  for the  quarters ended  September 24, 1995 and September 25,
    1994.   Such  adjustments consisted  of  normal recurring  items  for  both
    periods presented and,  for the current  quarter, the non-recurring  charge
    described in Note (e).  Interim  results are not necessarily indicative  of
    results for a  full year.   It is  suggested that  the condensed  financial
    statements be read in conjunction with  the financial statements and  notes
    thereto included in the Company's latest annual report on Form 10-K.


 (b)Income Taxes

    Deferred income  taxes have  been provided  for the  temporary  differences
    between financial  statement carrying  amounts and  tax basis  of  existing
    assets and liabilities.

    The difference  between  the statutory  federal  income tax  rate  and  the
    effective tax  rate is  primarily due  to results  of foreign  subsidiaries
    which are  taxed at  rates below  those of  U.S. operations.   The  current
    quarter's pre-tax income from the Company's foreign operations  represented
    a  higher  percentage  of  the  Company's  consolidated  results  than  the
    corresponding period of the prior year which contributed to the decline  in
    the lower effective tax rate.

 (c)Per Share Information

    Earnings per common and common equivalent  share are computed on the  basis
    of the weighted average  number of common shares  outstanding plus, to  the
    extent applicable, common stock equivalents.

    The effect of the convertible subordinated  notes was antidilutive for  the
    quarter ended September 24, 1995.  Accordingly, fully diluted earnings  per
    share for  the  quarter  has been  reported  consistent  with  the  primary
    earnings per share result.

     Computation of average shares outstanding (in 000's):

                                              Quarters Ended
                                       September 24,  September 25,
                                            1995           1994
      Weighted Average Shares
           Outstanding                   66,886         70,449
      Add:  Dilutive Options                487            503
      Primary Shares                     67,373         70,952
      Incremental Shares Arising from
         Full Dilution Assumption                        7,753
      Average Shares Assuming
         Full Dilution                                  78,705

     Computation of net income for per share data (in 000's):

                                              Quarters Ended
                                       September 24,  September 25,
                                           1995           1994
     Net Income - Primary               $6,767        $22,689
     Add:  Convertible Subordinated
        Interest Net of Tax                             2,169
     Net Income Assuming Full
         Dilution                                     $24,858


 (d)Common Stock

    On October  19, 1995  the  Company's Board  of  Directors declared  a  cash
    dividend of 13 cents per share payable on November 10, 1995 to shareholders
    of record on November 3, 1995.

 (e)Non-Recurring Charge

    As disclosed in the  Company's 10-K for  the year ended  June 25, 1995  the
    Company announced  on September  18, 1995  restructuring plans  to  further
    reduce the Company's  cost structure and  improve productivity through  the
    consolidation of certain  manufacturing operations and  the disposition  of
    underutilized  assets.     The  restructuring  plan   is  focused  on   the
    consolidation of  production facilities  acquired  via mergers  during  the
    preceding four  years  and  reflects the  Company's  continued  efforts  to
    streamline operations.  As  part of the  restructuring action, the  Company
    will close its spun  cotton manufacturing facilities  in Edenton and  Mount
    Pleasant, North Carolina with the majority of the manufacturing  production
    being transferred to other facilities.   Approximately 275 jobs,  primarily
    wage-level positions, will be affected.

    The estimated cost of restructuring resulted in a first quarter fiscal 1996
    non-recurring charge to earnings of $23.8 million or an after-tax charge to
    earnings of $14.9 million ($.22 per share).  The significant components  of
    the non-recurring  charge  include  $2.4 million  of  severance  and  other
    employee-related costs  from  the  termination of  employees  and  a  $21.4
    million write-down to  estimated fair value  less the cost  of disposal  of
    underutilized assets  and  consolidated facilities  to  be disposed.    The
    balance sheet at September 24, 1995, reflects primarily in property,  plant
    and equipment the net book value of these assets amounting to $27.6 million
    for which net recoveries  of $6.2 million are  expected.  Costs  associated
    with the relocation of equipment or personnel will be expensed as incurred.

    The  Company anticipates that all significant  aspects of the consolidation
    of spun yarn  facilities would be  accomplished within a  one year  period.
    However, the ultimate  disposal of  the equipment and  facilities may  take
    longer due to current market conditions  and the physical locations of  the
    properties.

 (f)Accounting for Long-Lived Assets

    In March  1995, the  FASB  issued Statement  No.  121, Accounting  for  the
    Impairment of Long -Lived Assets and for  Long-Lived Assets to  be Disposed
    Of, (SFAS 121), which  requires impairment losses to  be recorded on  long-
    lived assets used in operations when  indicators of impairment are  present
    and the undiscounted cash flows estimated  to be generated by those  assets
    are less than  the assets' carrying  amount.  SFAS  121 also addresses  the
    accounting for long-lived assets that are expected to be disposed of.   The
    Company has adopted SFAS 121 in  the first quarter of  1996.  There was  no
    cumulative effect on the financial statements from the initial adoption  of
    SFAS 121; however,  the accounting principles  described in this  statement
    were utilized  in  estimating  the non-recurring  charge  for  the  current
    quarter discussed in Note (e).

 (g)Pending Nylon Machinery Purchase

    On October 2, 1995 the Company  announced a definitive agreement with  Glen
    Raven Mills, Inc. to purchase its nylon texturing machinery and  associated
    equipment  located  in  Norlina,  North  Carolina  for  a  purchase   price
    anticipated to be  less than $50  million.  This  transaction is  currently
    pending FTC approval.  This productive capacity will be integrated into our
    nylon/covered yarn operations.


                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations



  The following is Management's discussion and  analysis of certain significant
  factors that have affected  the Company's operations and  material changes in
  financial condition during the periods included in the accompanying Condensed
  Consolidated Financial Statements.

  Results of Operations

  Net sales  increased  7.8%  in the  quarter  from  $359.2 million  to  $387.4
  million.  Volume  increased 1.4%  for the quarter  while average  unit price,
  based on overall product mix, increased 6.4% during this period.

  Demand for  our  domestic  yarn products  for  the  quarter was  hindered  by
  weakness in retail  sales. Despite the  unfavorable conditions in  the retail
  markets, our domestic sales increased 5.6%.  This was  accomplished by a 6.4%
  increase in average unit  prices, based on  product mix, offsetting  a modest
  decline in  unit volume  of approximately  1%.   Unit sales  of our  domestic
  polyester yarns  increased slightly  over the  corresponding  quarter of  the
  prior year  in combination  with increases  in our  average sales  price that
  effectively offset increases in raw material costs during the  period.   Unit
  volume for  our  nylon  yarn operations  has  declined  over the  prior  year
  comparative period.   However,  a shift  in  product mix  in  the nylon  yarn
  operations to higher  priced products has  substantially offset  raw material
  price increases and  the volume  decrease experienced.   Volume for  our spun
  yarn  operations  has  declined   during  this  quarter  compared   with  the
  corresponding quarter of the prior year  due to softness in the  market.  The
  spun yarn  operations have  experienced  an increase  in  average unit  sales
  prices which  have offset  raw material  price increases  during this  period
  resulting in an overall increase in aggregate sales dollars.

  Unit volume for our European polyester yarn  operations has shown significant
  improvement as  demand  levels  have  us  operating  at  capacity  after  the
  traditional summer  holidays.    Improvements have  also  been  noted in  our
  average sales price compared to the corresponding quarter of the prior fiscal
  year as these prices  were raised to partially  offset the effects  of higher
  raw material  costs.    The  previously-announced  capacity expansion  is  on
  schedule to be completed by January 1996.

  Cost of sales  as a percentage  of net sales  for the quarter  increased from
  86.5% last year to 88.4% this year.  Raw material and packing material costs,
  manufacturing expense and  depreciation have all  increased in  whole dollars
  and on a  per unit basis  resulting in  an overall 8.6%  increase in  cost of
  sales per unit compared to the corresponding quarter of the  prior year.  The
  Company has  substantially offset  the  effects of  these  higher costs  with
  increased sales prices in generally all of its markets.

  Selling, general  and administrative  expense as  a percentage  of net  sales
  decreased from  2.7% to  2.6% in  the current  quarter.   During the  quarter
  actual selling, general and  administrative expense increased 4.1%  from $9.7
  million  to  $10.1  million.    The  improvement   in  selling,  general  and
  administrative expense as  a percentage  of sales  is attributable  to higher
  sales dollars which absorbed the increased current period costs.

  Interest expense decreased from $3.9  million in the prior  fiscal year first
  quarter to $3.7 million in the current quarter.  Interest income has remained
  relatively constant during the  quarter compared to the  corresponding period
  of the prior year.

  On September 18, 1995,  the Company announced restructuring  plans to further
  reduce the  Company's cost  structure and  improve  productivity through  the
  consolidation of  certain  manufacturing operations  and  the disposition  of
  underutilized assets.  The restructuring plan is focused on the consolidation
  of production facilities acquired via mergers during the preceding four years
  and reflects the  Company's continued efforts  to streamline operations.   As
  part of the restructuring plan, the Company has announced  the closing of the
  spun yarn  manufacturing  facilities in  Edenton  and  Mount Pleasant,  North
  Carolina, with the majority of the manufacturing production being transferred
  to other  facilities.   The Company  anticipates that  the benefits  of these
  actions on reduced manufacturing costs  will begin to be  realized during the
  first calendar quarter of 1996.

  The estimated cost of restructuring  resulted in a first  quarter fiscal 1996
  non-recurring charge to earnings of  $23.8 million or an  after-tax charge to
  earnings of $14.9 million  ($.22 per share).   The significant  components of
  the  non-recurring  charge  include  $2.4  million  of  severance  and  other
  employee-related costs from  the termination  of approximately  275 employees
  and a  $21.4 million  write-down to  estimated fair  value less  the cost  of
  disposal of underutilized assets and consolidated  facilities to be disposed.
  Costs associated  with  the  relocation of  equipment  or  personnel will  be
  expensed as incurred.

  The Company anticipates that all significant aspects  of the consolidation of
  spun yarn  facilities  would  be  accomplished  within  a  one  year  period.
  However, the  ultimate disposal  of  the equipment  and  facilities may  take
  longer due to  current market  conditions and the  physical locations  of the
  properties.

  The Company adopted FASB Statement No. 121, Accounting  for the Impairment of
  Long-Lived Assets and for Long-Lived assets to be Disposed Of, (SFAS 121), in
  the first quarter of 1996.   There was no cumulative effect  on the financial
  statements from  the initial  adoption of  SFAS 121; however, the accounting
  principles described in this statement were utilized  in estimating the above
  described non-recurring charge for the current quarter.

  Our effective tax  rate was  35.1% in  the current  quarter as  compared with
  40.2% in the prior quarter. The lower rate in the current period is primarily
  due to the pretax earnings of foreign subsidiaries, which  are taxed at rates
  lower  than  U.S.  rates,   representing  a  larger  contribution   of  total
  consolidated pre-tax  income.   Additionally, the  Company  will realize  the
  benefit of certain increased tax credits during fiscal 1996.

  Earnings per share for the current quarter were $.10 compared to $.32 for the
  corresponding quarter of the prior year.  Earnings per  share for the current
  quarter were adversely  affected by the  non-recurring charge to  earnings of
  $.22 per share.


  Liquidity and Capital Resources

  We ended the current quarter with working capital of  $311.4 million of which
  $159.5 million  represents cash  and short-term  investments.   This compares
  with working capital of $333.4 million and cash and short-term investments of
  $146.2 million at year end.  In addition, the Company has  access to debt and
  equity markets.

  Our primary source of cash funds is from operating activities which generated
  $50.1 million in  cash and  cash equivalents  for the  current quarter.   The
  Company utilized  $37.7  million  and  $22.5 million for  net  investing  and
  financing activities, respectively, for the quarter ended September  24, 1995.
  These net  investing and  financing activities  were  primarily comprised  of
  $12.0 million of funds used  for net investment activity,  $25.7 for capacity
  expansions and upgrades, $8.7 million  for the payment of  the Company's cash
  dividends and $13.8 million for the purchase and retirement of Company common
  stock.

  On October  21,  1993,  the  Board  of  Directors  authorized  Management  to
  repurchase up to 15 million shares of Unifi's common stock from time  to time
  at such prices as Management feels advisable and in the  best interest of the
  Company.   Approximately  4.0  million shares  have  been  repurchased as  of
  September 24, 1995, pursuant to this Board authorization.

  On October 2, 1995,  the Company announced  a definitive agreement  with Glen
  Raven Mills, Inc.  to purchase its  nylon texturing machinery  and associated
  equipment located  in  Norlina,  North  Carolina.   Annual  sales  from  this
  operation approximate $75 million.  The transaction  is currently pending FTC
  approval.  The purchase price is anticipated to be less  than $50 million and
  will be satisfied with current cash reserves.

  At September 24, 1995, the Company has committed approximately $119.4 million
  for the  purchase  of  equipment and  facilities,  excluding  the Glen  Raven
  acquisition, which is scheduled to  be expended in fiscal  years 1996 through
  1998.

  Management  believes  the  current  financial  position  of  the  Company  in
  connection with its operations and its access to debt  and equity markets are
  sufficient to  meet anticipated  capital expenditure,  strategic acquisition,
  working capital and other financial needs.

PART II.  OTHER INFORMATION


                              UNIFI, INC.


  Item 6.   Exhibits and Reports on Form 8-K

        (a) (10.1)Factoring Agreement  dated August  23, 1995,  by and  between
                  Republic Factors Corp. and Unifi, Inc., filed herewith.

            (10.2)Consent  to  Action  Without  Meeting  By  The  Stock  Option
                  Committee Of The Unifi Spun Yarns, Inc.'s 1992 Employee Stock
                  Option Plan effective September 1, 1995, filed herewith.

            (27)  Financial Data Schedule

        (b) No reports on  Form 8-K  have been filed  during the  quarter ended
            September 24, 1995.

                                UNIFI, INC.



  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.


                                                 UNIFI, INC.










  Date:     11/07/95                          WILLIS C. MOPORE, III
                                              Willis C. Moore, III
                                              Vice President and Chief
                                              Financial Officer (Mr. Moore is
                                              the Principal Financial and
                                              Accounting Officer and has been
                                              duly authorized to sign on behalf
                                              of the Registrant.)