1

	FORM 10-Q

	SECURITIES AND EXCHANGE COMMISSION
	Washington, D.C. 20549
	
(Mark One)

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

	For the quarterly period ended August 31, 1996

	OR

{   }	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 0-3085

	WYMAN-GORDON COMPANY
       (Exact name of registrant as specified in its charter)


        MASSACHUSETTS	04-1992780
 (State or other jurisdiction 	(I.R.S. Employer
 incorporation or organization)	Identification No.)


244 WORCESTER STREET, BOX 8001, NO. GRAFTON, MASSACHUSETTS 01536-8001
    (Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code 508-839-4441

     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.



                                     OUTSTANDING AT
         CLASS                       AUGUST 31, 1996
                                    
Common Stock, $1 Par Value             35,714,766



                            Page 1 of 16

  2
Part I.
Item 1.  FINANCIAL STATEMENTS



                WYMAN-GORDON COMPANY AND SUBSIDIARIES
           CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS





                                         THREE MONTHS ENDED   
                                       AUGUST 31,   AUGUST 31,
                                         1996          1995    
                         (000's omitted, except per share data)
                                              
Revenue                                $134,235     $114,077

Less:
  Cost of goods sold                    122,744       95,897
  Selling, general and
    administrative expenses              10,052        9,197
  Other charges                          15,779          900
                                        148,575      105,994


Income (loss) from operations           (14,340)       8,083

Other deductions (income):
  Interest expense                        2,722        2,886
  Miscellaneous, net                     (5,197)          96
                                         (2,475)       2,982

Income (loss) before income taxes       (11,865)       5,101
Provision (credit) for income taxes     (19,680)           -

Net income                             $  7,815     $  5,101

Net income per share                   $    .21     $    .14

Shares used to compute net income
  per share                              36,619       35,889









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



                               -2-

  3
                WYMAN-GORDON COMPANY AND SUBSIDIARIES
                CONSOLIDATED CONDENSED BALANCE SHEETS

	

                                           AUGUST 31,  MAY 31,
                                              1996      1996			
                                             (000's omitted)
                                                		
ASSETS

  Cash and cash equivalents                $ 27,904   $ 30,134
  Tax and interest receivable                20,258          -
  Accounts receivable                        89,469     94,928
  Inventories                                72,820     65,873
  Prepaid expenses                           11,154     14,338
     Total current assets                   221,605    205,273

  Property, plant and equipment, net        141,928    140,408

  Intangible assets                          19,723     19,899
  Other assets                                7,306     10,310
                                           $390,562   $375,890

LIABILITIES

  Borrowings due within one year           $     77   $     77
  Accounts payable                           43,442     40,484
  Accrued liabilities and other              52,563     48,178
     Total current liabilities               96,082     88,739

  Restructuring, integration, disposal
    and environmental                        17,569     18,275
  Long-term debt                             90,231     90,231
  Pension liability                           5,478      1,698
  Deferred income tax and other              14,106     17,717
  Postretirement benefits                    47,727     49,287

STOCKHOLDERS' EQUITY

  Preferred stock - none issued                   -          -
  Common stock issued - 37,052,720 shares    37,053     37,053
  Capital in excess of par value             32,172     33,291
  Retained earnings                          73,689     65,653

  Less treasury stock at cost
     August 31, 1996 - 1,337,954 shares
     May 31, 1996 - 1,480,448 shares        (23,545)   (26,054)
                                            119,369    109,943
                                           $390,562   $375,890



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


                                -3-

  4

              WYMAN-GORDON COMPANY AND SUBSIDIARIES
          CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS



                                          THREE MONTHS ENDED    
                                         AUGUST 31,  AUGUST 31,
                                            1996        1995
                                            (000's omitted)
                                                
Operating activities:
  Net income (loss)                        $ 7,815    $ 5,101

  Adjustments to reconcile net income
   (loss) to net cash provided by
   operating activities:
       Depreciation and amortization         4,956      4,227
       Other charges                        13,045          - 
       Provision for equity investment       2,734        900
     Changes in assets and liabilities net
       of purchase price activity:
       Accounts receivable                   5,261      2,494
       Tax and interest receivable         (20,258)         -
       Inventories                          (7,723)    (1,505)
       Prepaid expenses and other assets       709       (354)
       Accrued restructuring, disposal
         and environmental                    (782)    (2,019)
       Income and other taxes               (4,343)     2,760
       Accounts payable and accrued
         liabilities                         2,241     (4,974)
     Net cash provided by operating
       activities                            3,655      6,630

Investing activities:
  Capital expenditures                      (7,184)    (1,840)
  Proceeds from sale of fixed assets           323      1,393
  Other, net                                  (413)       (89)
     Net cash used by investing
       activities                           (7,274)      (536)

Financing activities:
  Issuance (payment) of debt                     -        897
  Net proceeds from issuance of
    common stock                             1,389        589
     Net cash provided (used) by 
       financing activities                  1,389      1,486

Increase (Decrease) in cash                 (2,230)     7,580

Cash, beginning of year                     30,134     13,856

Cash, end of period                        $27,904    $21,436


     The accompanying notes to the consolidated condensed 
financial statements are an integral part of these financial 
statements.
                               -4-

  5
                WYMAN-GORDON COMPANY AND SUBSIDIARIES
         NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          August 31, 1996


NOTE A - BASIS OF PRESENTATION

     In the opinion of the Company, the accompanying unaudited 
consolidated condensed financial statements contain all 
adjustments necessary to present fairly its financial position at 
August 31, 1996 and its results of operations and cash flows for 
each of the three months ended August 31, 1996 and 1995.  All 
such adjustments are of a normal recurring nature.

     The accompanying unaudited consolidated condensed financial 
statements have been prepared in accordance with Article 10 of 
Securities and Exchange Commission Regulation S-X and, therefore, 
do not include all information and footnotes necessary for a fair 
presentation of the financial position, results of operations and 
cash flows in conformity with generally accepted accounting 
principles.  In conjunction with its May 31, 1996 Annual Report 
on Form 10-K, the Company filed audited consolidated financial 
statements which included all information and footnotes necessary 
for a fair presentation of its financial position at May 31, 1996 
and 1995 and its results of operations and cash flows for the 
years ended May 31, 1996 and 1995, the five months ended May 31, 
1994 and the year ended December 31, 1993 in conformity with 
generally accepted accounting principles.  Where appropriate, 
prior period amounts have been reclassified to permit comparison.

NOTE B - ADOPTION OF RECENT ACCOUNTING STANDARDS

     Effective June 1, 1996, the Company adopted Statement of 
Financial Accounting Standard No. 121, "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to be 
Disposed of" ("SFAS 121").  SFAS 121 prescribes the accounting 
for the impairment of long-lived assets that are to be held and 
used in the business and similar assets to be disposed of.  The 
adoption has not had a material effect on earnings or the 
financial position of the Company.

NOTE C - INVENTORIES

Inventories consisted of:


                             AUGUST 31, 1996     MAY 31, 1996
                                      (000's omitted)
                                             
     Raw material                 $34,914          $21,608
     Work-in-process               44,554           51,125
     Supplies                       2,710            3,168
                                   82,178           75,901
     Less progress payments         9,358           10,028
                                  $72,820          $65,873



                                -5-
  6
               WYMAN-GORDON COMPANY AND SUBSIDIARIES
 NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Continued)
                        August 31, 1996


NOTE C - INVENTORIES (Continued)

     If all inventories valued at LIFO cost had been valued at 
first-in, first-out (FIFO) cost or market which approximates 
current replacement cost, inventories would have been $16,662,000 
higher than reported at August 31, 1996 and May 31, 1996.

     There were no LIFO inventory credits to cost of goods sold
in the three months ended August 31, 1996 or August 31, 1995.

NOTE D - COMMITMENTS AND CONTINGENCIES

     At August 31, 1996, certain lawsuits arising in the normal 
course of business were pending.  The Company denies all material 
allegations of these complaints.  In the opinion of management, 
the outcome of legal matters will not have a material adverse 
effect on the Company's financial position, results of operations 
or liquidity.

     The Company is subject to extensive, stringent and changing 
federal, state and local environmental laws and regulations, 
including those regulating the use, handling, storage, discharge 
and disposal of hazardous substances and the remediation of 
alleged environmental contamination.  Accordingly, the Company is 
involved from time to time in administrative and judicial 
inquiries and proceedings regarding environmental matters.  
Nevertheless, the Company believes that compliance with these 
laws and regulations will not have a material adverse effect on 
the Company's operations as a whole.

     The Company had foreign exchange contracts totaling 
approximately $19,900,000 at August 31, 1996.  These contracts 
hedge certain normal operating purchase and sales transactions.  
The exchange contracts generally mature within six months and 
require the Company to exchange U.K. pounds for non-U.K. 
currencies or non-U.K. currencies for U.K. pounds.  Transaction 
gains and losses included in the Consolidated Condensed 
Statements of Operations for the three months ended August 31, 
1996 and 1995 were not material.

NOTE E - INCOME TAX REFUND

     In the three months ended August 31, 1996, the Company 
recognized the net benefit of a refund of prior years' income 
taxes amounting to $19,680,000, plus interest of $3,484,000.  The 
refund relates to the carryback of tax net operating losses to 
tax years 1981, 1984 and 1986 under the provisions of Internal 
Revenue Code Section 172(f).  The amount of net operating losses 
carried back to such years was approximately $48,500,000.  At 
August 31, 1996, the Company has approximately $38,000,000 of net 
operating loss carryforwards available to offset future taxable 
income.

                               -6-

  7

                WYMAN-GORDON COMPANY AND SUBSIDIARIES
 NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Continued)
                         August 31, 1996



NOTE F - LONG-TERM, FIXED PRICE CONTRACTS

     In the three months ended August 31, 1996, the Company's 
evaluation of its accruals for losses on long-term, fixed price 
contracts took into consideration its new market-focused business 
operations management and continuing efforts toward focusing its 
factories, current raw material prices and changes in its cost 
structure.  Based on this evaluation, the Company projected that 
the fully allocated cost to produce certain aerospace structural 
products at the Company's Grafton, Massachusetts facility exceeds 
the sales price provided in the long-term, fixed price contracts 
for such products.  Cost of goods sold in the three months ended 
August 31, 1996 includes a net charge of $5,800,000 to recognize 
losses on such products included in the Company's backlog.


NOTE G - OTHER CHARGES

     In the three months ended August 31, 1996, the Company 
recorded other charges of $15,779,000.  Such other charges 
include $8,000,000 to provide for the costs of workforce 
reductions at the Company's Grafton, Massachusetts facility and 
the write-off and disposal of certain equipment.  Other charges 
also include $2,300,000 to reduce the carrying value of certain 
assets of the Company's titanium castings operations, $2,485,000 
to recognize the Company's 25.0% share of the net losses of its 
Australian Joint Venture and to reduce the carrying value of such 
joint venture, $250,000 relating to expenditures for an 
investment in another joint venture and $2,745,000 to reduce the 
carrying value of the cash surrender value of certain company-
owned life insurance policies.

     In the three months ended August 31, 1995, the Company 
provided $900,000 in order to recognize its 25.0% share of the 
net losses of its Australian Joint Venture and to reserve for 
amounts loaned to such joint venture during the first quarter of 
fiscal year 1996 and to provide for expenditures for an 
investment in an additional joint venture.













                               -7-

  8

Item 2.

    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS




"FORWARD-LOOKING INFORMATION IS SUBJECT TO RISK AND UNCERTAINTY"

     Certain statements in Management's Discussion and Analysis 
of Financial Condition and Results of Operations contain 
"forward-looking" information (as defined in the Private 
Securities Litigation Reform Act of 1995) that involves risk and 
uncertainty, including discussions of continuing raw material 
prices and availability and their impact on gross margins and 
business trends as well as liquidity and sales volume.  Actual 
future results and trends may differ materially depending on a 
variety of factors, including the Company's successful 
negotiation of long-term customer pricing contracts and raw 
material prices and availability.  For a discussion identifying 
important factors that could cause actual results to differ 
materially from those anticipated in forward-looking statements, 
see the Company's SEC filings, in particular see the Company's 
Annual Report on Form 10-K for the fiscal year ended May 31, 1996  
Part I, Item 1 - "Markets and Products - Aerospace", "Customers", 
"Marketing and Sales", "Raw Materials", "Employees", 
"Competition", "Environmental Regulations" and "Product Liability 
Exposure".

     The principal markets served by the Company are aerospace 
and power generation.  Revenue by market for the respective 
periods was as follows (000's omitted):


                                  THREE MONTHS ENDED
                         AUGUST 31, 1996     AUGUST 31, 1995
                                    % OF                % OF
                          AMOUNT   TOTAL      AMOUNT   TOTAL
                                            	
Aerospace                $ 93,062    69%     $ 82,211    72%
Power generation           30,636    23%       22,823    20%
Other                      10,537     8%        9,043     8%
                         $134,235   100%     $114,077   100%













                                -8-

  9
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS THREE MONTHS ENDED AUGUST 31, 1996 
("first quarter of fiscal year 1997") COMPARED TO THREE MONTHS 
ENDED AUGUST 31, 1995 ("first quarter of fiscal year 1996")

     The Company's revenue increased 17.7% to $134.2 million in 
the first quarter fiscal year 1997 from $114.1 million in the 
first quarter fiscal year 1996 due to higher sales volume at the 
Company's Forgings and Castings Divisions.  These sales volume 
increases during the first quarter of fiscal year 1997 as 
compared to the first quarter of fiscal year 1996 are reflected 
by market as follows: a $10.9 million (13.2%) increase in 
aerospace, a $7.8 million (34.2%) increase in power generation 
and a $1.5 million (16.5%) increase in other.  The causes of the 
strength in these markets was higher engine build rates and 
higher demands for spares by aerospace engine prime contractors 
and higher extruded pipe shipments to energy customers.  Revenues 
in the first quarter of fiscal year 1996 and, to a lesser extent, 
in the first quarter of fiscal year 1997, were limited by raw 
material shortages and production delays caused by capacity 
constraints of the Company's suppliers.  The revenue increases 
mentioned above have occurred while the Company's backlog has 
grown to $690.6 million at August 31, 1996 from $477.1 million at 
August 31, 1995.  The Company believes that the higher order 
activity reflects continued higher spares demand and new business 
resulting from increasing production rates on commercial aircraft 
by commercial airframe primes.

     The Company's gross margins were 8.6% in the first quarter 
of fiscal year 1997 as compared to 15.9% in the first quarter of 
fiscal year 1996.  In the first quarter of fiscal year 1997, the 
Company's evaluation of its accruals for losses on long-term, 
fixed price contracts took into consideration its new market-
focused business operations management and continuing efforts 
toward focusing its factories, current raw material prices and 
changes in its cost structure.  Based on this evaluation, the 
Company projected that the fully allocated cost to produce 
certain aerospace structural products at the Company's Grafton, 
Massachusetts facility exceeds the sales price provided in the 
long-term, fixed price contracts for such products.  Cost of 
goods sold in the three months ended August 31, 1996 includes a 
net charge of $5.8 million to recognize losses on such products 
included in the Company's backlog.  Excluding the $5.8 million 
charge discussed above, gross margin was 12.9% in the first 
quarter of fiscal year 1997.  Higher production volumes and 
productivity gains resulting from the Company's continuing 
efforts toward focusing forging production of rotating parts for 
jet engines in its Houston, Texas facility and forging production 
of airframe structures and large turbine parts in its Grafton, 
Massachusetts facility and continuing realization of cost 
reductions from synergies associated with the integration of 
Cameron Forged Products Company ("Cameron") favorably impacted 
gross margins in the first quarter of fiscal year 1997.  These 
improvements have been more than offset by higher raw material 
costs.  Beginning in the second half of fiscal year 1996, the

                               -9-
  10
    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS THREE MONTHS ENDED AUGUST 31, 1996 
("first quarter of fiscal year 1997") COMPARED TO THREE MONTHS
ENDED AUGUST 31, 1995 ("first quarter of fiscal year 1996")
(Continued)

higher spares demand referred to above has required the Company 
to purchase certain raw materials under terms not covered by 
long-term agreements ("LTAs") with its vendors.  The Company 
simultaneously entered into supply (customer) and purchase 
(vendor) LTAs and minimized its raw material price exposure to an 
anticipated volume level.  To the extent that the demand is 
greater than anticipated by the LTAs, the Company must purchase 
raw materials at market prices.  The current rebound in demand 
for many of these raw materials, especially nickel and titanium, 
has resulted in significant market price increases which have 
negatively affected the Company's gross margins.

     The Company is not likely to see significant pricing relief 
for its products until early calendar 1997 when new LTAs that the 
Company expects to negotiate with its customers will go into 
effect.  Until the new LTAs are finalized, the Company may 
continue to experience pressures on its gross margins.

     Gross margins in the first quarter of fiscal year 1997 were 
also negatively impacted by price and demand declines within the 
titanium golf club head business during competitor capacity 
additions and increasing costs of non-integrated finishing 
services.

     There were no LIFO credits recorded during the first quarter 
of fiscal year 1997 or 1996.

     Selling, general and administrative expenses increased 9.3% 
to $10.1 million during the first quarter of fiscal year 1997 
from $9.2 million during the first quarter of fiscal year 1996.  
Selling, general and administrative expenses as a percentage of 
revenues improved to 7.5% in the first quarter of fiscal year 
1997 from 8.1% in the first quarter of fiscal year 1996.  The 
improvement as a percent of revenues is the result of higher 
revenues.

     During the first quarter of fiscal year 1997, the Company 
recorded other charges of $15.8 million.  Such other charges 
include $8.0 million to provide for the costs of workforce 
reductions at the Company's Grafton, Massachusetts facility and 
the write-off and disposal of certain equipment.  Other charges 
also include $2.3 million to reduce the carrying value of certain 
assets of the Company's titanium castings operations, $2.5 
million to recognize the Company's 25.0% share of the net losses 
of its Australian Joint Venture and to reduce the carrying value 
of such joint venture, $0.3 million relating to expenditures for 
an investment in another joint venture and $2.7 million to reduce 
the carrying value of the cash surrender value of certain 
company-owned life insurance policies.

                               -10-
  11
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS THREE MONTHS ENDED AUGUST 31, 1996 
("first quarter of fiscal year 1997") COMPARED TO THREE MONTHS
ENDED AUGUST 31, 1995 ("first quarter of fiscal year 1996") 
(Continued)

     During the first quarter of fiscal year 1996, the Company 
provided $0.9 million in order to recognize its 25.0% share of 
the net losses of its Australian Joint Venture and to reserve for 
amounts loaned to the Australian Joint Venture during the first 
quarter of fiscal year 1996 and to provide for expenditures for 
an investment in an additional joint venture.

     Interest expense was $2.7 million in the first quarter of 
fiscal year 1997 and $2.9 million in the first quarter of fiscal 
year 1996.  The decrease results from lower borrowings 
outstanding under the Company's U.K. Credit Agreement.

     Miscellaneous, net was income of $5.2 million in the first 
quarter of fiscal year 1997 as compared to an expense of $0.1 
million in the first quarter of fiscal year 1996.  Miscellaneous, 
net in the first quarter of fiscal year 1997 includes interest 
income on the refund of prior years' income taxes amounting to 
$3.5 million and a $1.7 million gain on the sale of fixed assets.  
Miscellaneous, net in the first quarter of fiscal year 1996 
includes a $0.2 million gain on the sale of marketable 
securities.

     In the first quarter of fiscal year 1997, the Company 
recognized the net benefit of a refund of prior years' income 
taxes amounting to $19.7 million.  The refund relates to the 
carryback of tax net operating losses.  The Company recorded no 
provision or benefit for income taxes in the first quarter of 
fiscal year 1996.

     Net income was $7.8 million, or $.21 per share, in the first 
quarter of fiscal year 1997 and $5.1 million, or $.14 per share 
in the first quarter of fiscal year 1996.  The $2.7 million 
improvement results from the items described above.

LIQUIDITY AND CAPITAL RESOURCES

     The decrease in the Company's cash of $2.2 million to $27.9 
million at August 31, 1996 from $30.1 million at May 31, 1996 
resulted primarily from cash provided by operating activities of 
$3.7 million and the issuance of common stock of $1.4 million, 
offset by capital expenditures of $7.2 million.

     The increase in the Company's working capital of $9.0 
million to $125.5 million as of August 31, 1996 from $116.5 
million as of May 31, 1996 resulted primarily from net income of 
$7.8 million, a decrease in other assets of $3.0 million, a 
decrease in intangible assets of $0.2 million, net proceeds from 
the issuance of Common Stock of $1.4 million, other changes in 
stockholders' equity of $0.2 million and an increase in long-term

                               -11-
  12

     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)


LIQUIDITY AND CAPITAL RESOURCES (Continued)

benefit liabilities of $2.2 million, offset by net increases in 
fixed assets of $1.5 million, a decrease in deferred taxes and 
other of $3.6 million and a decrease in long-term restructuring, 
integration, disposal and environmental of $0.7 million.

     Earnings before interest, taxes, depreciation and 
amortization ("EBITDA") decreased $16.4 million to $(4.2) million 
in the first quarter of fiscal year 1997 from $12.2 million in 
the first quarter of fiscal year 1996.  This decrease reflects 
primarily the $15.8 million of other charges provided in the 
first quarter of fiscal year 1997.

     In the first quarter of fiscal year 1997, the Company 
recorded other charges of $15.8 million, of which $10.1 million 
was non-cash and $5.7 million is expected to require the use of 
cash during the remainder of fiscal year 1997 and the fiscal year 
ending May 31, 1998, $2.2 million to pay severance and other 
employee costs and $3.5 million to dispose of certain equipment.
	
     As of May 31, 1996, the Company estimated the remaining cash 
requirements for the integration of Cameron and direct costs 
associated with the acquisition of Cameron to be $4.0 million.  
Of such amount, the Company expects to spend approximately $2.5 
million during its fiscal year ending May 31, 1997 ("fiscal year 
1997") and $1.5 million thereafter.  In the first quarter of 
fiscal year 1996, spending related to the integration of Cameron 
and associated direct costs amounted to $0.5 million.

     The Company expects to spend $1.2 million in fiscal year 
1997 and $15.5 million thereafter on non-capitalizable 
environmental activities.  In the first quarter of fiscal year 
1997, $0.1 million was expended for non-capitalizable 
environmental projects.  The Company has completed all 
environmental projects within established timetables and is 
continuing to do so at the present time.

     The Company from time to time expends cash on capital 
expenditures for more cost effective operations, environmental 
projects and joint development programs with customers.  Capital 
expenditures amounted to $18.3 million for the year ended May 31, 
1996 ("fiscal year 1996").  Capital expenditures in the 
foreseeable future are expected to increase somewhat from fiscal 
year 1996 levels.  In the first quarter of fiscal year 1997, 
capital expenditures amounted to $7.2 million.

     The Company's revolving receivables-backed credit facility 
(the "Receivables Financing Program") provides the Company with 
an aggregate maximum borrowing capacity under the Receivables 
Financing Program of $65.0 million, with a letter of credit sub-
limit of $35.0 million.  The term of the Receivables Financing 

                               -12-
  13

     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)


LIQUIDITY AND CAPITAL RESOURCES (Continued)

program is five years, with an evergreen feature.  As of August 
31, 1996, under the credit facility, the total availability based 
on eligible receivables was $42.5 million, there were no 
borrowings and letters of credit amounting to $9.0 million were 
outstanding.

     Wyman-Gordon Limited, the Company's subsidiary located in 
Livingston, Scotland, entered into a credit agreement ("the U.K. 
Credit Agreement").  The maximum borrowing capacity under the 
U.K. Credit Agreement is 6.0 million pounds sterling with a 
separate letter of credit or guarantee limit of 1.0 million 
pounds sterling.  The term of the U.K. Credit Agreement is one 
year with an evergreen feature.  There were no borrowings 
outstanding at August 31, 1996 and the Company had issued 0.9 
million pounds sterling or $1.4 million of letters of credit or 
guarantees under the U.K. Credit Agreement.

     In the first quarter of fiscal year 1997, the Company 
recognized the net benefit of a refund of prior years' income 
taxes amounting to $19.7 million, plus interest of $3.5 million.  
In September of 1996, the Company received $20.3 million relating 
to such refund.  Previously, the Company had received $2.9 
million related to certain refund claims filed.  The refund 
relates to the carryback of tax net operating losses to tax years 
1981, 1994 and 1986 under the provisions of Internal Revenue Code 
Section 172(f).  The amount of net operating losses carried back 
to such years was approximately $48.5 million.  At August 31, 
1996, the Company has approximately $38.0 million of net 
operating loss carryforwards available to offset future taxable 
income.

     The primary sources of liquidity available to the Company in 
fiscal year 1996 to fund operations, anticipated expenditures in 
connection with workforce reductions and disposal of certain 
equipment, the integration of Cameron, planned capital 
expenditures and planned environmental expenditures include 
available cash ($27.9 million at August 31, 1996), borrowing 
availability under the Company's Receivables Financing Program, 
cash generated by operations and reductions in working capital 
requirements through planned inventory reductions and accounts 
receivable management.

     Cash from operations and debt are expected to be the 
Company's primary sources of liquidity beyond fiscal year 1997. 
The Company believes that it has adequate resources to provide 
for its operations and the funding of restructuring, integration, 
capital and environmental expenditures.




                               -13-
  14

     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS (Continued)



LIQUIDITY AND CAPITAL RESOURCES (Continued)

     The Company's current plans to improve operating results 
include completing the integration of Cameron, further reductions 
of personnel and various other cost reduction measures.  Programs 
to expand the Company's revenue base include participation in new 
aerospace programs and expansion of participation in the land-
based gas turbine and extruded pipe markets and other markets in 
which the Company has not traditionally participated.  The 
Company anticipates that, in addition to the growth in commercial 
aviation, the aging current commercial airline fleet will require 
future orders for its replacement.


IMPACT OF INFLATION

     The Company's earnings may be affected by changes in price 
levels and in particular, changes in the price of basic metals.  
The Company's contracts generally provide for fixed prices for 
finished products with limited protection against cost increases. 
The Company would therefore be affected by changes in prices of 
the raw materials during the term of any such contract.  The 
Company attempts to minimize this risk by entering into fixed 
price arrangements with raw material suppliers.


ACCOUNTING AND TAX MATTERS

     Effective June 1, 1996, the Company adopted Statement of 
Financial Accounting Standards No. 121, "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to be 
Disposed of" ("SFAS 121") which must be adopted by the Company no 
later than fiscal year 1997.  SFAS 121 prescribes the accounting 
for the impairment of long-lived assets that are to be held and 
used in the business and similar assets to be disposed of.  The 
adoption has not had a material impact on the earnings or the 
financial position of the Company.

     The Company for several years maintained a program of 
Company-owned life insurance ("COLI") for certain of its 
employees.  As of August 31, 1996, the Company is named as 
beneficiary on COLI policies with an aggregate cash surrender 
value of approximately $5.2 million, issued by Confederation Life 
Insurance Company (U.S.), which is currently in rehabilitation.  
Confederation Life Insurance Company is continuing to pay 
benefits under the policies but has ceased to redeem cash 
surrender values.  No assurances can be given regarding to what 
extent the Company will be able to realize such cash surrender 
values in the future.



                              -14-

  15
Part II.

Item 6.  EXHIBITS AND REPORTS FILED ON FORM 8-K

(a)  Exhibits

     The following exhibits are being filed as part of this 
Form 10-Q:


EXHIBIT NO.                DESCRIPTION                   PAGE
                                                    
10.A            Form of Performance Stock Option          E-1
                Agreement under the Wyman-Gordon
                Long-term Incentive Plan dated July 16,
                1996 granted to 13 employees to the
                Company for an aggregate of 485,875
                shares of the Company's Common Stock.

10.B            Form of Performance Share Agreement       E-2
                under the Wyman-Gordon Long-term
                Incentive Plan dated July 16, 1996
                granted to 13 employees of the Company
                for an aggregate of 118,300 shares of
                the Company's Common Stock.

10.C            Form of Stock Option Agreement under      E-3
                the Wyman-Gordon Long-term Incentive 
                Plan dated July 16, 1996 granted to 13
                employees of the Company for an 
                aggregate of 105,625 shares of the 
                Company's Common Stock.

27              Financial Data Schedule for the Three     E-4
                Months Ended August 31, 1996.



(b)   No reports on Form 8-K have been filed with the Commission
      during the period covered by this report.


















                              -15-

  16
                            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.




                         WYMAN-GORDON COMPANY      




Date:  10/10/96          By: /S/ANDREW C. GENOR
                             Andrew C. Genor
                             Vice President,
                             Chief Financial Officer 
                             and Treasurer




Date:  10/10/96          By: /S/JEFFREY B. LAVIN
                             Jeffrey B. Lavin
                             Corporate Controller and
                             Chief Accounting Officer





























                               -16-