1
EXHIBIT 11

                                 FURON COMPANY

                      COMPUTATION OF NET INCOME PER SHARE




                                                              YEARS ENDED
                                             ---------------------------------------------
                                              JANUARY 28,      JANUARY 29,     JANUARY 30,
                                                 1995             1994            1993    
                                             ---------------------------------------------
                                                                              
PRIMARY INCOME PER SHARE                                                                  
- ------------------------
  Earnings                                                                  
    Net income                               $ 11,438,000      $ 8,170,000     $ 7,257,000 
                                             ============      ===========     ===========
                                                                                 
  Shares                                                                         
    Weighted average                                                             
    number of common                                                             
    shares outstanding                          8,674,135        8,615,289       8,519,774
                                                                                 
    Shares issuable from                                                         
    assumed exercise of stock                                                    
    options                                       318,791          243,911         161,832 
                                             ------------      -----------     -----------
    Average shares as adjusted                  8,992,926        8,859,200       8,681,606 
                                             ============      ===========     ===========
  Primary income per share                   $       1.27      $       .92     $       .84 
                                             ============      ===========     ===========
                                                                                 
                                                                                 
FULLY DILUTED INCOME PER SHARE                                                   
- ------------------------------                                                   
  Earnings                                                                       
    Net income                               $ 11,438,000      $ 8,170,000     $ 7,257,000 
                                             ============      ===========     ===========
  Shares                                                                         
    Weighted average                                                             
    number of common shares                                                      
    outstanding                                 8,674,135        8,615,289       8,519,774
                                                                                 
    Shares issuable from                                                         
    assumed exercise of stock                                                    
    options                                       443,300          243,911         161,832 
                                             ------------      -----------     -----------
    Average shares as adjusted                                                   
    for full dilution                           9,117,435        8,859,200       8,681,606 
                                             ============      ===========     ===========
Fully diluted income                                                             
per share                                    $       1.25      $       .92     $       .84 
                                             ============      ===========     ===========



                                       51