1
                                   FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.   20549


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

                 For the quarterly period ended April 1, 1995

                                       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 0-1222


                             DUCOMMUN INCORPORATED
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)



                                          
           Delaware                              95-0693330
- --------------------------------             ------------------
(State or other jurisdiction of               I.R.S. Employer
 incorporation or organization)              Identification No.


          23301 South Wilmington Avenue, Carson, California    90745
- -------------------------------------------------------------------------------
               (Address of principal executive offices)      (Zip Code)


                                 (310) 513-7200
- -------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


                                      N/A
- -------------------------------------------------------------------------------
              (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 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. As of April 1, 1995, there 
were outstanding 4,467,945 shares of common stock.

   2





                             DUCOMMUN INCORPORATED
                                   FORM 10-Q
                                     INDEX





                                                                 Page
                                                           
Part I.   Financial Information

     Item 1.   Financial Statements

               Consolidated Balance Sheets at
               April 1, 1995 and December 31, 1994                 3

               Consolidated Statements of Income for
               Three Months Ended April 1, 1995 and
               April 2, 1994                                       4

               Consolidated Statements of Cash Flows
               for Three Months Ended April 1, 1995
               and April 2, 1994                                   5

               Notes to Consolidated Financial Statements        6-13

     Item 2.   Management's Discussion and Analysis of
               Financial Condition and Results of
               Operations                                       14-18


Part II.   Other Information

      Item 6.   Exhibits and Reports on Form 8-K                  19

      Signatures                                                  20



                                       -2-
   3
                        PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                     DUCOMMUN INCORPORATED AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                      (In thousands, except share amounts)



                                                April 1,         December 31,
                                                  1995              1994
                                                --------         ------------
                                                            
ASSETS
Current Assets:
  Cash and cash equivalents                     $     33          $  8,483
  Accounts receivable (less allowance for                          
  doubtful accounts of $175 and  $182)            10,754             9,923
  Inventories                                     13,098            10,334
  Other receivables                                  241               476
  Deferred income taxes (Note 5)                   2,209             2,469
  Other current assets                               702               615
                                                --------          --------
      Total Current Assets                        27,037            32,300
                                                                   
Property and Equipment, Net                       23,701            23,568
Deferred Income Taxes (Note 5)                     8,344             8,310
Excess of Cost Over Net Assets Acquired                            
   (Net of Accumulated Amortization                                
   of $1,469 and $1,193)                          19,156            14,693
Other Assets (Note 4)                              1,173               981
                                                --------          --------
                                                $ 79,411          $ 79,852
                                                ========          ========                   
LIABILITIES AND SHAREHOLDERS' EQUITY                               
Current Liabilities:                                               
  Current portion of long-term debt                                
    (Note 4)                                    $  3,939          $ 12,170
  Accounts payable                                 4,252             3,725
  Accrued liabilities                              9,060             9,695
                                                --------          --------
      Total Current Liabilities                   17,251            25,590
                                                                   
Long-Term Debt (Note 5)                           17,151             9,743
Convertible Subordinated Debentures (Note 4)      28,000            28,000
Other Long-Term Liabilities                          622               736
                                                --------          --------
      Total Liabilities                           63,024            64,069
                                                --------          --------
Commitments and Contingencies (Note 6)                             
                                                                   
Shareholders' Equity:                                              
  Common stock - $.01 par value;                                   
  authorized 12,500,000 shares; issued and                         
  outstanding 4,467,945 shares in 1995                             
  and 4,464,154 in 1994                               45                45
  Additional paid-in capital                      31,223            31,234
  Accumulated deficit                            (14,881)          (15,496)
                                                --------          --------
      Total Shareholders' Equity                  16,387            15,783
                                                --------          --------
                                                $ 79,411          $ 79,852
                                                ========          ========
                                                           

          See accompanying notes to consolidated financial statements.


                                      -3-
   4
                     DUCOMMUN INCORPORATED AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share amounts)




                                                                  For Three Months Ended
                                                              ------------------------------
                                                              April 1, 1995    April 2, 1994
                                                              -------------    -------------
                                                                            
Net Sales                                                         $20,622         $15,232
                                                                  -------         -------
Operating Costs and Expenses:                                                      
  Cost of goods sold                                               14,447          10,977
  Selling, general and administrative                                              
     expenses                                                       4,439           2,779
                                                                  -------         -------
  Total Operating Costs and Expenses                               18,886          13,756
                                                                  -------         -------
Operating Income                                                    1,736           1,476
Interest                                                             (881)           (644)
                                                                  -------         -------
Income from Operations Before Taxes                                   855             832
Income Tax Expense (Note 5)                                          (240)           (284)
                                                                  -------         -------
    Net Income                                                    $   615         $   548
                                                                  =======         =======
Earnings Per Share                                                $   .13         $   .12
                                                                                   
Weighted Average Number of Common and                                              
  Common Equivalent Shares Outstanding                                             
  for Computation of Earnings Per Share                             4,696           4,514





          See accompanying notes to consolidated financial statements.


                                     -4-
   5
                     DUCOMMUN INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    (In thousands, except per share amounts)




                                               For Three Months Ended
                                           ------------------------------
                                           April 1, 1995    April 2, 1994
                                           -------------    -------------
                                                         
Cash Flows from Operating Activities:

Net Income                                     $   615         $   548
                                                                
Adjustments to Reconcile Net Income to                          
  Net Cash Provided by Operating Activities:                    
    Depreciation and amortization                1,080             810
    Deferred income tax provision                  226             233
                                                                
Changes in Assets and Liabilities, Net                          
  of Effects from Acquisitions:                                 
    Accounts receivable                            277             529
    Inventories                                    826             147
    Other receivables                             (235)             16
    Other current assets                            76              86
    Other assets                                   (41)             13
    Accounts payable                              (166)           (641)
    Accrued and other liabilities               (2,116)           (696)
                                               -------         -------
      Net Cash Provided by                                      
        Operating Activities                       542           1,045
                                               -------         -------
Cash Flows from Financing Activities:                           
Purchase of Property and Equipment                (693)           (323)
Acquisition of 3dbm                             (4,427)              -
Other                                              (37)              -
                                               -------         -------
      Net Cash Used in Investing Activities     (5,157)           (323)
                                               -------         -------
Cash Flows from Financing Activities:                           
Net Repayments of Long-Term Debt                (3,824)           (115)
Repurchase of Stock                                (11)              -
                                               -------         -------
      Net Cash Used in Financing Activities     (3,835)           (115)
                                               -------         -------
Net Increase (Decrease) in Cash and                             
  Cash Equivalents                              (8,450)            607
Cash and Cash Equivalents at Beginning                          
  of Period                                      8,483             534
                                               -------         -------
Cash and Cash Equivalents at End of Period     $    33         $ 1,141
                                               =======         =======
Supplemental Disclosures of Cash Flows                          
  Information:                                                  
                                                                
Interest Expense Paid                          $ 1,246         $ 1,146
Income Taxes Paid                              $    75         $    55
                                                        

          See accompanying notes to consolidated financial statements.


                                     -5-
   6
                     DUCOMMUN INCORPORATED AND SUBSIDIARIES
                             NOTES TO CONSOLIDATED
                              FINANCIAL STATEMENTS

                          
          Note 1.  The consolidated balance sheets, consolidated
                   statements of income and consolidated statements of cash
                   flows are unaudited as of and for the three months ended
                   April 1, 1995 and April 2, 1994.  The financial information
                   included in the quarterly report should be read in
                   conjunction with the Company's consolidated financial
                   statements and the related notes thereto included in its
                   annual report to shareholders for the year ended December
                   31, 1994.


          Note 2.  Earnings per common share is based on the weighted
                   average number of common and common equivalent shares
                   outstanding in each period.  Common equivalent shares
                   represent the number of shares which would be issued
                   assuming the exercise of dilutive stock options, reduced by
                   the number of shares which would be purchased with the
                   proceeds from the exercise of such options.  The
                   computations of earnings per share are as follows:



                                     -6-
   7
                     DUCOMMUN INCORPORATED AND SUBSIDIARIES
        Computation of Earnings Per Common and Common Equivalent Shares
                    (In thousands, except per share amounts)




                                                                             For Three Months Ended
                                                                            ------------------------
                                                                            April 1,        April 2,
                                                                              1995            1994
                                                                            --------        --------
                                                                                     
Income for Computation of Primary
  Earnings Per Share                                                        $   615         $   548
Interest, Net of Income Taxes, Relating
  to 7 3/4% Convertible Subordinated
  Debentures                                                                    390              360
Net Income for Computation of Primary                                           
  Earnings Per Share                                                            615              548
Net Income for Computation of Fully
  Diluted Earnings Per Share                                                  1,005              908

Applicable Shares:
  Weighted Average Common Shares Outstanding
    for Computation of Primary Earnings Per Share                             4,466            4,463
  Weighted Average Common Equivalent Shares
    Arising From:
      7 3/4% convertible subordinated
        debentures                                                            2,806            2,806
         Stock Options:
         Primary                                                                230               51
         Fully diluted                                                          251               89

  Weighted Average Common and Common
    Equivalent Shares Outstanding for
    Computation of Fully Diluted Earnings
    Per Share                                                                 7,523            7,358

Earnings Per Share:
  Primary                                                                   $  0.13          $  0.12
  Fully diluted                                                                0.13             0.12



                                      -7-
                                       

   8
Note 3.  Acquisitions

         In December 1994, Ducommun acquired the capital stock of Brice
         Manufacturing Company, Inc. ("Brice") for $763,000 in cash and
         $10,365,000 in notes and other contractual liabilities, subject to
         adjustment based on a closing balance sheet.  Under the terms of the
         stock purchase agreement, Ducommun may be required to make additional
         payments for each of the years 1995 to 1999, contingent upon Brice
         achieving certain levels of financial performance.  Any such payments
         are generally capitalized as additional cost in excess of net assets
         acquired.  Brice is an after-market supplier of aircraft seating
         products to many of the world's largest commercial airlines. Products
         supplied by Brice include plastic and metal seat parts, overhauled and
         refurbished seats, components for installation of in-flight equipment,
         and other cabin interior components for commercial aircraft.

         In December 1994, Ducommun's subsidiary, Jay-El Products, Inc.,
         acquired substantially all of the assets and assumed certain
         liabilities of Dynatech Microwave Technology, Inc. ("DMT"), for
         $7,500,000 in cash, subject to adjustment based on a closing balance
         sheet.  DMT is being integrated with Jay-El Products. DMT manufactures
         switches and other microwave components used on commercial and
         military aircraft. DMT also has developed several new products that
         apply its existing microwave technology to nonaerospace markets,
         including the wireless communications field.

         In January 1995, Ducommun acquired the capital stock of 3dbm,
         Inc. for $4,780,000 in cash (of which $353,000 has been withheld with
         respect to certain assets and potential liabilities of 3dbm) and
         $1,000,000 in notes.  Under the terms of the stock purchase agreement,
         Ducommun may be required to make additional payments for each of the
         years 1995 to 1997, contingent upon 3dbm achieving certain levels of
         financial performance.  3dbm supplies microcell systems used in
         cellular telephone networks, low-power television transmitters, and
         microwave components and subsystems to both military and commercial
         customers.

         The acquisitions of Brice, DMT and 3dbm described above were
         accounted for under the purchase method of accounting and,
         accordingly, the operating results for Brice, DMT  and 3dbm have been
         included in the Consolidated Statements of Income since the dates of


                                     -8-
   9
         the respective acquisitions.  The cost of the acquisitions has
         been preliminarily allocated on the basis of the estimated fair value
         of assets acquired and the liabilities assumed.  This resulted in
         approximately $16,469,000 of cost in excess of net assets acquired. 
         Such excess (which will increase for any future contingent payments)
         is being amortized on a straight line basis over fifteen years.


Note 4.  Long-term debt and convertible subordinated
         debentures are summarized as follows:



                                                       (In thousands)
                                                   -------------------------
                                                    Apr. 1,         Dec. 31,
                                                     1995             1994
                                                   --------         --------
                                                              
                 Bank credit agreement             $ 14,450         $  7,500
                 Term and real estate loans           3,927            4,048
                 Promissory notes related to
                   acquisitions                       2,713           10,365
                                                   --------         --------
                     Total debt                      21,090           21,913
                 Less current portion                 3,939           12,170
                                                   --------         --------
                 Total long-term debt              $ 17,151         $  9,743
                                                   ========         ========
                 7 3/4% Convertible subordinated
                   debentures due 2011             $ 28,000         $ 28,000
                                                   ========         ========



         In January 1995, the Company and its bank amended the Company's
         credit agreement.  The amended credit agreement provides for
         $5,500,000 working capital line of credit and a $12,450,000
         acquisition term loan at April 1, 1995.  The working capital line of
         credit has an expiration date of July 15, 1996 and the acquisition
         term loan has a December 31, 1998 expiration date. Interest is payable
         monthly on the outstanding borrowings based on the bank's prime rate
         plus 0.25% for the working capital line of credit and the bank's prime
         rate plus 0.75% for the acquisition term loan. A Eurodollar pricing
         option is also available to the Company for terms of up to six months
         at the Eurodollar rate plus 2.0% for the working capital line of
         credit and the Eurodollar rate plus 2.5% for the acquisition term
         loan.  The bank's prime rate at April 1, 1995 was 9.0%.  At April 1,
         1995, the Company had $3,158,000 of unused lines of credit, after
         deducting $14,450,000 of loans outstanding for the acquisitions and
         $342,000 for an outstanding standby letter of credit which supports
         the estimated post-closure maintenance cost for a former surface
         impoundment.


                                     -9-
   10
         Borrowings under the credit agreement are secured by most of
         the assets of the Company and its subsidiaries.  The credit agreement
         includes minimum effective tangible net worth and earnings covenants,
         debt to effective tangible net worth, fixed charge coverage and quick
         ratios, and limitations on capital expenditures, future dividend
         payments and outside indebtedness.

         On December 6, 1994, the Company incurred $10,365,000 in notes
         and other contractual liabilities to the former shareholders of Brice. 
         The Company paid $8,365,000 of these notes on January 3, 1995.  Of the
         remaining $2,000,000 of notes and contractual liabilities,  $1,200,000
         is subject to interest. Quarterly interest is payable at 7.75% per
         annum. Principal is payable in installments which commenced on March
         6, 1995 with final payment due in December 1999.

         Interest is paid semiannually on the 7.75% convertible
         subordinated debentures which are convertible into 2,805,611 shares of
         common stock at a conversion price of $9.98 per share, and are subject
         to a mandatory redemption of $2,000,000 per year from 1996 to 2010. 
         The Company currently holds sufficient debentures to satisfy the
         redemption requirement through the year 2001.

         Debt issuance costs related to the issuance of convertible debt
         are being amortized over the term of the debt.  Unamortized debt
         issuance costs of $506,000 and $519,000 at April 1, 1995 and December
         31, 1994, respectively, are included in Other Assets.

         Aggregate maturities of long-term debt, together with sinking
         fund payments required, during the next four years are as follows:
         1995, $2,879,000; 1996, $6,243,000; 1997, $5,357,000; 1998,
         $4,120,000; 1999, $209,000.

                                      
                                     -10-
   11
Note 5.  Income Taxes

         The provision for income tax expense consists of the following:


                                                             Apr. 1,      Apr. 2,
                 (in thousands)                                1995        1994
                 ----------------------------------------------------------------
                                                                   
                 Current tax expense:
                                  Federal                    $     10    $      6
                                  State                             4          45
                                                             --------    --------
                                                                   14          51
                                                             --------    --------
                 Deferred tax expense:
                                  Federal                         226         257
                                  State                             -         (24)
                                                             --------    --------
                                                                  226         233
                                                             --------    --------
                 Income Tax Expense                          $    240    $    284
                                                             ========    ========



         Deferred tax assets (liabilities) consist of the following:



                                                             Apr.  1,    Dec. 31,
                 (in thousands)                                1995        1994
                 ----------------------------------------------------------------
                                                                   
                 Federal and state NOLs                      $ 14,871    $ 14,871
                 Credit carryforwards                           1,127       1,113
                 Employment-related reserves                    1,266       1,242
                 Inventory reserves                               354         354
                 Other                                            729       1,025
                                                             --------    --------
                                                               18,347      18,605
                 Depreciation                                  (2,644)     (2,676)
                                                             --------    --------
                 Net deferred tax assets before
                   valuation allowance                         15,703      15,929
                 Deferred tax assets valuation
                    allowance                                  (5,150)     (5,150)
                                                             --------    --------
                                                             $ 10,553    $ 10,779 
                                                             ========    ========


        
         At April 1, 1995, the Company had federal tax NOLs
         totalling $43 million which expire in the years 1999 through 2004.  The
         Company had California tax NOLs totalling $3 million which expire in
         the years 1995 through 1996.  SFAS 109 requires that the tax benefit of
         such NOLs be recorded, measured by enacted tax rates, as an asset to
         the extent management assesses the utilization of such NOLs to be "more
         likely than not."  Management has determined that the income of the
         Company will, more likely than not, be sufficient to realize the
         recorded net deferred tax asset prior to the ultimate expiration of the
         NOLs.  Realization of the future tax benefits of NOLs is dependent on
         the Company's ability to generate sufficient


                                     -11-
   12
         taxable income within the carryforward period.  In assessing
         the likelihood of utilization of existing NOLs, management considered
         the historical results of operations of its operating subsidiaries,
         including recently acquired operations, and the current economic
         environment in which the Company operates.  Management does not expect
         and did not consider any material changes in trends or the
         relationship between reported pretax income and federal and state
         taxable income or material asset sales or similar non-routine
         transactions in assessing the likelihood of realization of the
         recorded net deferred tax asset.

         Future levels of pretax income are dependent upon the  extent
         of defense spending and other government budgetary pressures, the
         level of new aircraft orders by commercial airlines, production rate
         requirements for the Space Shuttle program, growth in the Company's
         cellular products business, general economic conditions, interest
         rates, competitive pressures on sales and margins, price levels and
         other factors beyond the Company's control.  No assurance can be given
         that sufficient taxable income will be generated for the realization
         of the recorded deferred tax asset net of the valuation allowance.

         The Company's ability to utilize $21 million of its NOLs is
         subject to limitation.  This limitation resulted from the changes in
         the conversion price of the Company's convertible debt securities
         following the distribution in 1988 of Arrow Electronics, Inc. stock to
         the Company's shareholders.  Management considered this limitation
         when recording the Company's deferred tax asset.  Furthermore, the
         ability of the Company to utilize its NOLs would be subject to
         additional significant limitation in the event of a "change of
         ownership" as defined in the Internal Revenue Code.  A "change of
         ownership" could be caused by purchases or sales of the Company's
         securities owned by persons or groups now or in the future having
         ownership of 5% or more of the Company's outstanding common stock or
         issuance by the Company of common stock (including shares that are
         issuable on conversion of the debentures).


Note 6.    Contingencies

         Ducommun's subsidiary, Aerochem, Inc. ("Aerochem"), is a major
         supplier of close tolerance chemical milling services for the
         aerospace and aircraft industries.  At Aerochem's facility located in
         El Mirage, California, there have been indications that nitrates,
         fluorides, metals and other contaminants may have entered the
         groundwater in the vicinity of a percolation pond used by the former
         owner of the facility.  In early 1993, perchloroethylene and
         trichloroethylene also were detected


                                     -12-
   13
         in the groundwater underlying the El Mirage facility and an
         adjacent parcel of property.  Aerochem has been directed by the
         California Environmental Protection Agency and the Lahontan Region
         Water Quality Control Board to perform additional groundwater
         investigational work at the El Mirage facility to characterize the
         vertical and horizontal extent of groundwater contamination, and to
         conduct a pilot scale project for possible groundwater remediation. 
         Aerochem is in the process of implementing a work plan to characterize
         the extent of groundwater contamination in accordance with the
         agencies' directives. Based upon currently available information, the
         Company has established a provision for the additional groundwater and
         investigational work and pilot scale groundwater remediation project
         directed by the agencies.  Depending on the results of the groundwater
         investigational work and pilot scale groundwater remediation project,
         Aerochem may be required to perform soil and/or groundwater
         remediation work at its El Mirage facility.  The Company presently is
         not able to estimate the cost of such remediation work.

         Aerochem has been notified by the United States Environmental
         Protection Agency ("EPA") that Aerochem and other generators of
         hazardous waste disposed at the Casmalia Resources Hazardous Waste
         Facility (the "Casmalia Site"), an inactive hazardous waste treatment,
         storage and disposal facility, may be responsible for certain costs
         associated with the cleanup and closure of the Casmalia Site. 
         Aerochem, together with certain other generators, is presently engaged
         in negotiations with the EPA. Aerochem believes that any liability it
         may incur in connection with the Casmalia Site will not be material,
         because Aerochem contributed less than 1/4% of the total waste
         disposed at the Casmalia Site and many other substantially larger
         companies and governmental entities are involved at the Casmalia Site. 
         The Company has established a provision, based on currently available
         information, for Aerochem's share of the estimated cost of cleanup and
         closure of the Casmalia Site.

         In the normal course of business, Ducommun and its subsidiaries
         are defendants in certain other litigation, claims and inquiries,
         including matters relating to environmental laws.  In addition, the
         Company makes various commitments and incurs contingent liabilities.
         While it is not feasible to predict the outcome of these matters, the
         Company does not presently expect that any sum it may be required to
         pay in connection with these matters would have a material adverse
         effect on its consolidated financial position or result of operations.


                                     -13-
   14
Item 2.          Management's Discussion and Analysis of Financial
                 Condition and Results of Operations


FINANCIAL STATEMENT PRESENTATION

The interim financial statements reflect all adjustments,
consisting only of normal recurring adjustments, which are, in
the opinion of the Company, necessary for a fair presentation of
the results for the interim periods presented.

Acquisitions

In December 1994, the Company acquired the stock of Brice
Manufacturing Company, Inc. ("Brice"), and acquired the assets and
assumed certain liabilities of Dynatech Microwave Technology,
Inc. ("DMT") for approximately $11 million and $7.5 million,
respectively.  In January 1995, the Company acquired the stock of
3dbm, Inc. ("3dbm") for approximately $5.8 million.  Brice is an
after-market supplier of aircraft seating products supplied to
many of the world's largest commercial airlines.  DMT is a
manufacturer of switches and other microwave components used on
commercial and military aircraft and in other nonaerospace
commercial applications.  3dbm is a supplier of microcell systems
used in cellular telephone networks, low-power television
transmitters and microwave components and subsystems to both
military and commercial customers.

These acquisitions were funded from internally generated cash,
notes payable to sellers and borrowings under the Company's
credit agreement with its bank (see Financial Condition for
additional information).  These acquisitions, which are expected
to add annual revenues of approximately $25 million in the near
term, strengthen the Company's position in the aerospace
industry, add complementary lines of business and improve
utilization of existing manufacturing facilities and overhead
structure.


RESULTS OF OPERATIONS AND EFFECTS OF INFLATION

First Quarter 1995 Compared to First Quarter 1994

Net sales increased 35% to $20,622,000 in the first quarter of
1995.  The increase was due primarily to sales from businesses
acquired in December 1994 and January 1995.

The Company had substantial sales to Martin Marietta, Northrop
Grumman, McDonnell Douglas and Boeing.  During 1995 and 1994,
sales to Martin Marietta were $1,784,000 and $2,043,000,
respectively; sales to Northrop Grumman were $1,452,000 and
$747,000, respectively; sales to McDonnell Douglas were
$2,306,000 and $1,645,000, respectively; and sales to Boeing


                         -14-
   15
were $1,225,000 and $1,950,000, respectively.  The sales to
Martin Marietta are related to the Space Shuttle program.  The
sales relating to Northrop Grumman, McDonnell Douglas and Boeing
are diversified over a number of different commercial and
military programs.

At April 1, 1995, backlog believed to be firm was approximately
$85,700,000, including $24,223,000 for space-related business,
compared to $79,000,000 at April 2, 1994 and $84,800,000 at
December 31, 1994.  Approximately $28,000,000 of the total
backlog is expected to be delivered during 1995.

Gross profit, as a percentage of sales, increased to 29.9% in
1995 from  27.9% in 1994.  This increase was primarily the result
of changes in sales mix and lower fixed production costs,
partially offset by production inefficiencies resulting from
relocation of the DMT business, changes in customer
production schedules and the start of new production programs.

Selling, general and administrative expenses increased to
$4,439,000 or 21.5% of sales in 1995, compared to 18.2% of sales
for 1994.  The increase in these expenses as a percentage of
sales was primarily the result of goodwill amortization and
period costs related to acquisitions and higher sales volume.

Interest expense increased to $881,000 in 1995 compared to
$644,000 in 1994 primarily due to higher debt levels caused by
acquisition financing.

As a result of adopting Statement of Financial Accounting
Standards No. 109 -- "Accounting for Income Taxes" ("SFAS 109")
in 1993, the Company was not able to utilize the benefit of its
net operating loss carryforwards to compute income tax expense
for financial reporting purposes.  This resulted in income tax
expense of $240,000 and $284,000 in 1995 and 1994, respectively,
for financial reporting purposes.  From a cash flow perspective,
however, the Company continues to use its federal and state
tax net operating loss carryforwards to offset taxable income.
Cash expended to pay income taxes was $75,000 in 1995, compared
to $55,000 in 1994.  For further discussion relating to the
adoption of SFAS 109 by the Company, see Note 5 to the
consolidated financial statements.

Net income for the first quarter of 1995 was $615,000, or $0.13
per share, compared to $548,000, or $0.12 per share, in 1994.


                            -15-
   16
FINANCIAL CONDITION

Liquidity and Capital Resources

Cash flow from operating activities for the first quarter of
1995 was $542,000 compared to $1,045,000 in the comparable period
of 1994.  During the first quarter 1995 the Company had bank
borrowings of $5,500,000 of which $4,427,000 were used to
purchase 3dbm in January 1995.  During the first quarter of 1995,
the Company also repaid $9,324,000 of principal on its
outstanding debt.

The Company continues to depend on operating cash flow and the
availability of its bank line of credit to provide short-term
liquidity.  Cash from operations and bank borrowings capacity are
expected to provide sufficient liquidity to meet the Company's
obligations during 1995.

In January 1995, the Company and its bank amended the Company's
credit agreement.  The amended credit agreement provides for 
$5,500,000 working capital line of credit and a $12,450,000 acquisition 
term loan at April 1, 1995.  The working capital line of
credit has an expiration date of July 15, 1996 and the
acquisition term loan has a December 31, 1998 expiration date.
Interest is payable monthly on the outstanding borrowings based
on the bank's prime rate plus 0.25% for the working capital line
of credit and the bank's prime rate plus 0.75% for the
acquisition term loan.  A Eurodollar pricing option is also
available to the Company for terms of up to six months at the
Eurodollar rate plus 2.0% for the working capital line of credit
and the Eurodollar rate plus 2.5% for the acquisition term loan.
The bank's prime rate at April 1, 1995 was 9.0%.  At April 1,
1995, the Company had $3,158,000 of unused lines of credit, after
deducting, $14,450,000 of loans outstanding for the acquisitions
and $342,000 for an outstanding standby letter of credit which
supports the estimated post-closure maintenance  cost for a
former surface impoundment.

Borrowings under the credit agreement are secured by most of the
assets of the Company and its subsidiaries.  The credit agreement
includes minimum effective tangible net worth and earnings
covenants, debt to effective tangible net worth, fixed charge
coverage and quick ratios, and limitations on capital
expenditures, future dividend payments and outside indebtedness.

On December 6, 1994, the Company incurred $10,365,000 in notes
and other contractual liabilities to the former shareholders of
Brice.  The Company paid $8,365,000 of these notes on January 3,
1995.  Of the remaining $2,000,000 of notes and contractual
liabilities, $1,200,000 is subject to interest.  Quarterly
interest is payable at 7.75% per annum.  Principal is payable in
installments which commenced on March 6, 1995 with final payment
due in December 1999.


                             -16-
   17
Interest is paid semiannually on the 7.75% convertible
subordinated debentures which are convertible into 2,805,611
shares of common stock at a conversion price of $9.98 per share,
and are subject to a mandatory redemption of $2,000,000 per year
from 1996 to 2010.  The Company currently holds sufficient
debentures to satisfy the redemption requirements through the
year 2001.

Aggregate maturities of long-term debt, together with sinking
fund payments required, during the next four years are as
follows:  1995, $2,879,000; 1996, $6,243,000; 1997, $5,357,000;
1998, $4,120,000; 1999, $209,000.

The Company spent $693,000 on capital expenditures during the
first quarter of 1995 and expects to spend less than $3,000,000
for capital expenditures in 1995.

Ducommun's subsidiary, Aerochem, Inc. ("Aerochem"), is a major
supplier of close tolerance chemical milling services for the
aerospace and aircraft industries.  At Aerochem's facility
located in El Mirage, California, there have been indications
that nitrates, fluorides, metals and other contaminants may have
entered the groundwater in the vicinity of a percolation pond
used by the former owner of the facility.  In early 1993,
perchloroethylene and trichloroethylene also were detected in the
groundwater underlying the El Mirage facility and an adjacent
parcel of property.  Aerochem has been directed by the California
Environmental Protection Agency and the Lahontan Region Water
Quality Control Board to perform additional groundwater
investigational work at the El Mirage facility to characterize
the vertical and horizontal extent of groundwater contamination
and to conduct a pilot scale project for possible groundwater
remediation.  Aerochem is in the process of implementing a work
plan to characterize the extent of groundwater contamination in
accordance with the agencies' directives.  Based upon currently
available information, the Company has established a provision
for the additional groundwater and investigational work and pilot
scale groundwater remediation project directed by the agencies.
Depending on the results of the groundwater investigational work
and pilot scale groundwater remediation project, Aerochem may be
required to perform soil and/or groundwater remediation work at
its El Mirage facility.  The Company presently is not able to
estimate the cost of such remediation work.

Aerochem has been notified by the United States Environmental
Protection Agency ("EPA") that Aerochem and other generators of
hazardous waste disposed in the Casmalia Resources Hazardous
Waste facility (the "Casmalia Site"), an inactive hazardous waste
treatment, storage and disposal facility, may be responsible for
certain costs associated with the cleanup and closure of the
Casmalia Site.  Aerochem, together with certain


                           -17-
   18
other generators, is presently engaged in negotiations with the
EPA.  Aerochem believes that any liability it may incur in
connection with the Casmalia Site will not be material, because
Aerochem contributed less than 1/4% of the total waste disposed
at the Casmalia Site and many other substantially larger
companies and governmental entities are involved at the Casmalia
Site.  The Company has established a provision, based on
currently available information, for Aerochem's share of the
estimated cost of cleanup and closure of the Casmalia Site.

In the normal course of business, Ducommun and its subsidiaries
are defendants in certain other litigation, claims and inquiries,
including matters relating to environmental laws.  In addition,
the Company makes various commitments and incurs contingent
liabilities.  While it is not feasible to predict the outcome of
these matters, the Company does not presently expect that any sum
it may be required to pay in connection with these matters would
have a material adverse effect on its consolidated financial
position or result of operations.


                               -18-
   19
                          PART II - OTHER INFORMATION

Item 6.          Exhibits and Reports on Form 8-K

                 A Financial Data Schedule is filed as Exhibit 27 with this
                 report.

                 During the quarter, the Company filed the following reports:

  (a)            Form 8-K dated January 13, 1995 describing under Item 2
                 the acquisition by Jay-El Products, Inc., a wholly-
                 owned subsidiary of Ducommun Incorporated, of
                 substantially all of the assets and assumption of
                 certain liabilities of Dynatech Microwave Technology,
                 Inc. on December 30, 1994.

  (b)            Form 8-K/A dated January 16, 1995 describing under Item
                 7 the financial statements, pro forma financial
                 information and exhibits not included with the filing
                 of Form 8-K dated December 20, 1994, regarding the
                 acquisition by Ducommun Incorporated of all of the
                 capital stock of J. Nelson Hoffman Manufacturing, Inc.,
                 d/b/a Brice Manufacturing Company, on December 6, 1994.

  (c)            Form 8-K/A dated March 15, 1995 describing under Item 7
                 the financial statements, pro forma financial
                 information and exhibits not included with the filing
                 of Form 8-K dated January 13, 1995.


                                         -19-
   20
                                   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.


                                                   DUCOMMUN INCORPORATED
                                                       (Registrant)




                                        By:          /s/ Joseph C. Berenato
                                                   ---------------------------
                                                   Joseph C. Berenato
                                                   Executive Vice President,
                                                   Chief Operating Officer and
                                                   Chief Financial Officer
                                                   (Duly Authorized Officer of
                                                   the Registrant)





                                        By:          /s/ Samuel D. Williams
                                                   ----------------------------
                                                   Samuel D. Williams
                                                   Vice President and Controller
                                                   (Chief Accounting Officer of
                                                   the Registrant)

Date:  April 24, 1995


                                      -20-
   21
                              INDEX TO EXHIBITS





EXHIBIT NUMBER
- --------------
                          
    27                       Financial Data Schedule