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

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

                For the quarterly period ended September 29, 1996

           [] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                        For the transition period from to

                          Commission File Number 1-10542

                                   UNIFI, INC.
               (Exact name of registrant as specified its charter)

          New York                                    11-2165495
  (State or other jurisdiction of                 (I.R.S. Employer
   incorporation or organization)                  Identification No.)

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

                                  (910) 294-4410
               (Registrant's telephone number, including area code)
                                       Same
               (Former name, former address and former fiscal year,
                          if changed since last report)

  Indicate by  check mark  whether the  registrant  (1) has  filed all  reports
  required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
  1934 during the  preceding 12  months (or  for such  shorter period  that the
  registrant was required to  file such reports), and  (2) has been  subject to
  such filing requirements for the past 90 days.  Yes  X    No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

                Class                        Outstanding at  November 3, 1996
  Common Stock, par value $.10 per share           64,510,842 Shares

                                   UNIFI, INC.

                      Condensed Consolidated Balance Sheets

                                          September 29,    June 30,
                                              1996           1996
                                           (Unaudited)     (Audited)
                                             (Amounts in Thousands)
  ASSETS:
  Current assets:
    Cash and cash equivalents                  $2,648        $24,473
    Receivables                               223,252        199,361
    Inventories:
      Raw materials and supplies               55,332         59,260
      Work in process                          14,505         13,294
      Finished goods                           59,373         60,392
    Other current assets                        5,706          5,095
      Total current assets                    360,816        361,875
  Property, plant and equipment             1,061,611      1,027,128
    Less:  accumulated depreciation           498,043        477,752
                                              563,568        549,376
  Other noncurrent assets                      39,185         39,833
      Total assets                           $963,569       $951,084

  LIABILITIES AND SHAREHOLDERS' EQUITY:
  Current liabilities:
    Accounts payable                         $113,127       $110,107
    Accrued expenses                           28,535         39,895
    Income taxes                               17,495         15,651
      Total current liabilities               159,157        165,653
  Long-term debt                              180,000        170,000
  Deferred income taxes                        33,221         32,225
  Shareholders' equity:
    Common stock                                6,451          6,483
    Capital in excess of par value             53,367         62,255
    Retained earnings                         529,114        512,253
    Cumulative translation adjustment           2,259          2,215
      Total shareholders' equity              591,191        583,206
      Total liabilities and
           shareholders' equity              $963,569       $951,084


  See Accompanying Notes to Condensed Consolidated Financial Statements.

                                    UNIFI, INC.

                   Condensed Consolidated Statements of Income

                                   (Unaudited)

                                              For the Quarters Ended
                                          September 29,   September 24,
                                               1996           1995
                               (Amounts in Thousands, Except Per Share Data)

  Net Sales                                  $414,715        $387,369

  Costs and expenses:
     Cost of sales                            364,770         342,440
     Selling,general & administrative expense  10,830          10,072
     Interest expense                           2,922           3,677
     Interest income                             (532)         (2,637)
     Other (income) expense                      (198)           (430)
     Non-recurring charge (note e)                 --          23,826
                                              377,792         376,948

  Income before income taxes                   36,923          10,421

  Provision for income taxes                   12,968           3,654

  Net income                                  $23,955          $6,767


  Earnings per share: Primary                    $.37           $.10

                Fully diluted                    $.37           $.10

  Cash dividends per share                       $.11           $.13




  See Accompanying Notes to Condensed Consolidated Financial Statements.

                                   UNIFI, INC.

                 Condensed Consolidated Statements of Cash Flows

                                   (Unaudited)


                                              For the Quarters Ended
                                            September 29, September 24,
                                               1996          1995
                                            (Amounts in Thousands)

  Cash and cash equivalents provided by        $18,643     $50,059
     operating activities

  Investing activities:

     Capital expenditures                      (36,090)    (25,687)
     Sale of capital assets                      1,388          --
     Proceeds from notes receivable                258      10,693
     Purchase of short-term investments             --     (47,252)
     Sale of short-term investments                 --      24,579
       Net investing activities                (34,444)    (37,667)

  Financing activities:

     Issuance of  Company common stock             416          --
     Purchase and retirement of Company         (9,336)    (13,825)
       common stock
     Borrowing of long-term debt                10,000          --
     Cash dividends paid                        (7,094)     (8,685)
       Net financing activities                 (6,014)    (22,510)

  Currency translation adjustment                  (10)         (1)

  Net increase (decrease) in cash and cash     (21,825)    (10,119)
    equivalents

  Cash and cash equivalents - beginning         24,473      60,350

  Cash and cash equivalents - ending            $2,648     $50,231




  See Accompanying Notes to Condensed Consolidated Financial Statements.


                                   UNIFI, INC.
               Notes to Condensed Consolidated Financial Statements


 (a)Basis of Presentation

    The information furnished is unaudited and reflects all adjustments which
    are, in the opinion of Management, necessary to present fairly the
    financial position at September 29, 1996 and the results of operations and
    cash flows for the quarters ended September 29, 1996 and
    September 24, 1995.  Such adjustments consisted of normal recurring items
    for both periods presented and, for the prior fiscal year quarter, the non-
    recurring charge described in Note (e).  Interim results are not
    necessarily indicative of results for a full year.  It is suggested that
    the condensed consolidated financial statements be read in conjunction with
    the financial statements and notes thereto included in the Company's latest
    annual report on Form 10-K.

 (b)Income Taxes
    Deferred income taxes have been provided for the temporary differences
    between financial statement carrying amounts and tax bases of existing
    assets and liabilities.

    The difference between the statutory federal income tax rate and the
    effective tax rate is primarily due to the realization of state and federal
    tax credits and the results of foreign subsidiaries which are taxed at
    rates below those of U.S. operations.

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

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

                                                  Quarters Ended
                                         September 29,   September 24,
                                              1996           1995
       Weighted average shares               64,537         66,886
          outstanding
       Add:  dilutive options                   636            487
       Primary shares                        65,173         67,373
       Incremental shares arising from
          full dilution assumption                3             --
       Average shares assuming
          full dilution                      65,176         67,373

    Conversion of the $230 million, 6% convertible subordinated notes which
    were outstanding at September 24, 1995, was not considered for the
    computation of fully diluted earnings per share because its effect is
    antidilutive.  Accordingly, fully diluted earnings per share for this
    period has been reported consistent with the primary earnings per share
    result.  These notes were redeemed in the fourth quarter of fiscal 1996.

 (d)Common Stock

    On October 24, 1996, the Company's Board of Directors declared a cash
    dividend of 11 cents per share payable on November 15, 1996, to
    shareholders of record on November 8, 1996.

 (e)Non-Recurring Charge

    During the fiscal 1996 first quarter, the Company recognized  a non-
    recurring charge to earnings of $23.8 million ($14.9 million after-tax or
    $0.22 per share) related to restructuring plans to further reduce the
    Company's cost structure and improve productivity through the consolidation
    of certain manufacturing operations and the disposition of underutilized
    assets.  The restructuring plan focused on the consolidation of production
    facilities acquired via mergers during the preceding four years.  As part
    of the restructuring action, the Company closed its spun cotton
    manufacturing facilities in Edenton and Mount Pleasant, North Carolina with
    the majority of the manufacturing production being transferred to other
    facilities.  The significant components of the non-recurring charge include
    $2.4 million of severance and other employee-related costs from the
    termination of employees and a $21.4 million write-down to estimated fair
    value less the cost of disposal of underutilized assets and consolidated
    facilities to be disposed.  Costs associated with the relocation of
    equipment or personnel are being expensed as incurred.

    In connection with the plan of restructuring and corporate consolidation,
    the Company has incurred as of September 29, 1996, severance and other
    employee-related costs of $1.9 million associated with the termination of
    574 employees.  All significant aspects of the consolidation plan
    associated with the termination of employees has been accomplished.
    Additionally, the Company has charged against the reserve costs incurred
    associated with the plant closures and losses incurred from the disposal of
    assets of $17.2 million.  However, the ultimate disposal of equipment and
    facilities may take longer due to current market conditions.  The balance
    sheet at September 29, 1996, reflects primarily in property, plant and
    equipment, the net book value of the remaining assets to be disposed
    amounting to approximately $6.0 million net of the anticipated losses to be
    sustained of $4.2 million. The resulting net carrying value of the
    remaining assets to be disposed is equivalent to the expected recoveries of
    $1.8 million.

 (f)Common Stock Repurchase Offer

    On October 30, 1996, Unifi announced plans for a "Dutch Auction" tender
    offer for a minimum of 4,000,000 and a maximum of 6,000,000 shares of its
    common stock, representing approximately 6.2 to 9.3 percent of its
    currently outstanding shares.  Under terms of the offer, the Company will
    invite shareholders to tender their shares at prices within a range of $28
    to $31 per share as specified by the tendering shareholders.  The Company
    will determine a single per share price within the range that it will pay
    for up to the 6,000,000 shares properly tendered.  The offer will expire on
    Friday, December 13, 1996, unless extended by the Company.  Unifi's offer
    is conditional on a minimum of 4,000,000 shares being tendered; however,
    the Company reserves the right to purchase a lesser number of properly
    tendered shares. The Company reserves the right to buy more than 6,000,000
    shares, but has no current intention to do so.

    The Company will fund substantially all of the share repurchases utilizing
    amounts borrowed against its revolving credit facility.

  (g)Stock-Based Compensation

     In October 1995, the FASB issued Statement No. 123, "Stock-Based
     Compensation," (SFAS 123) which became effective beginning with the
     Company's quarter ended September 29, 1996.  The Company has adopted FAS
     123 and will continue to measure compensation expense for its stock-based
     employee compensation plans using the intrinsic value method prescribed
     by APB Opinion No. 25, "Accounting for Stock Issued to Employees".  In
     addition, the Company will provide at fiscal year end pro forma
     disclosures of net income and earnings per share as if the fair
     value-based method prescribed by SFAS 123 had been applied in measuring
     compensation expense. The adoption of the pronouncement has not had and
     is not expected to have a material effect on the Company's financial
     position or results of operations.


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

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

  Results of Operations

  Consolidated net sales increased 7.1% in the quarter from $387.4 million to
  $414.7 million.  Volume increased 5.3% for the quarter while average unit
  price, based on overall product mix, increased 1.7% during this period.

  Demand for our domestic yarn products improved throughout the quarter
  increasing 6.1% over the prior year quarter.  This was accomplished by a 2.9%
  increase in average unit prices, based on product mix, combined with an
  increase in unit volume of approximately 3.1%.  Sales growth of 20.6% in our
  international operations reflects increased capacity due to expansion.

  Cost of sales as a percentage of net sales for the quarter decreased slightly
  from 88.4% last year to 88.0% this year.  Increases in average raw material
  and manufacturing costs, based on product mix, were absorbed by higher
  average sales prices resulting in the slight improvement in gross margin.

  Selling, general and administrative expense as a percentage of net sales
  remained consistent between quarters at 2.6%.  On a dollar basis, selling,
  general and administrative expense increased 7.5% from $10.1 million to $10.8
  million.

  Interest expense decreased from $3.7 million in the prior fiscal year first
  quarter to $2.9 million in the current quarter.  This is the direct result of
  lower levels of outstanding debt and a lower effective interest rate.
  Interest income has declined significantly compared to the corresponding
  period of the prior year as we have lower levels of invested funds due to the
  use of such funds for capital expenditures, acquisitions, long-term debt
  extinguishment and the purchase and retirement of Company common stock.

  In the first quarter of the prior fiscal year the Company announced
  restructuring plans to further reduce the Company's cost structure and
  improve productivity through the consolidation of certain manufacturing
  operations and the disposition of underutilized assets.  The estimated cost
  of restructuring resulted in a first quarter fiscal 1996 non-recurring charge
  to earnings of $23.8 million or an after-tax charge to earnings of $14.9
  million ($.22 per share).  The Company anticipates no material differences in
  actual charges compared to its original estimates.

  Our effective tax rate was 35.1% in each of the current quarter and the prior
  year quarter.  The difference between the statutory federal income tax rate
  and the effective tax rate is primarily due to the realization of state and
  federal tax credits and the results of foreign subsidiaries which are taxed
  at rates below those of U.S. operations.

  Earnings per share for the current quarter were $.37 compared to $.10 for the
  corresponding quarter of the prior year.  Earnings per share for the prior
  year quarter were adversely affected by the non-recurring charge to earnings
  of $.22 per share.


  Liquidity and Capital Resources

  Cash provided by operations continues to be the Company's primary source of
  funds to finance operating needs and capital expenditures.  Cash generated
  from operations was $18.6 million for the first quarter of fiscal 1997
  compared to $50.1 million for the first quarter of fiscal 1996.  This $31.6
  million decline in cash flow from operations occurred despite a $2.3 million
  increase in income before non-recurring charges due primarily to increases in
  accounts receivable and decreases in accounts payable and accrued expenses.
  The changes in accounts receivable, accounts payable and accrued expenses
  since our fiscal year ended June 30, 1996, can be attributed to the timing of
  cash receipts from our customers and factors and payments to vendors which
  are expected to reverse in the second quarter of fiscal 1997.

  Working capital levels are more than adequate to meet the operating
  requirements of the Company.  We ended the current quarter with working
  capital of $201.7 million which included cash and cash equivalents of $2.6
  million.  Cash and short-term investments have decreased $21.8 million since
  June 30, 1996, resulting primarily from the utilization of existing cash to
  fund capacity expansions and upgrade facilities and the purchase and
  retirement of Company common stock.

  The Company utilized $34.4 million and $6.0 million for net investing and
  financing activities, respectively, during the quarter ended September 29,
  1996.  Significant expenditures during the quarter included $36.1 million for
  capacity expansions and upgrade facilities, $7.1 million for the payment of
  the Company's cash dividends and $9.3 million for the purchase and retirement
  of Company common stock.  The Company utilized proceeds from borrowings under
  its long-term debt agreement of $10.0 million, $1.4 million from the sale of
  equipment and $.7 million from other sources to offset these cash
  expenditures.

  At September 29, 1996 the Company has committed approximately $114.2 million
  for the purchase and upgrade of equipment and facilities, which is scheduled
  to be expended during fiscal years 1997 and 1998.  A significant component of
  these committed funds as well as a major component of the year to date
  capital expenditures is the continuing construction of a highly automated,
  state-of-the-art texturing facility in Yadkinville, North Carolina.  We have
  reached approximately one-half of productive capacity in this texturing
  facility which is scheduled for completion in 1997.  Certain contracted costs
  associated with the construction of our previously announced polyester fiber
  production facility are also included in the $114.2 million commitment.
  However, the costs of various construction and machinery phases of the
  polyester fiber facility project which are still under negotiation are not
  included.

  On October 21, 1993, the Board of Directors authorized Management to
  repurchase up to 15 million shares of Unifi's common stock from time to time
  at such prices as Management feels advisable and in the best interest of the
  Company.  Through September 29, 1996, 6.2 million shares have been
  repurchased at a total cost of $150.7 million pursuant to this Board
  authorization.

  On October 30, 1996, Unifi announced plans for a "Dutch Auction" tender offer
  for a minimum of 4,000,000 and a maximum of 6,000,000 shares of its common
  stock, representing approximately 6.2 to 9.3 percent of its currently
  outstanding shares.  Under terms of the offer, the Company has invited
  shareholders to tender their shares at prices within a range of $28 to $31
  per share as specified by the tendering shareholders.  The Company will
  determine a single per share price within the range that it will pay for up
  to the 6,000,000 shares properly tendered.  The offer will expire on Friday,
  December 13, 1996, unless extended by the Company.  Unifi's offer is
  conditional on a minimum of 4,000,000 shares being tendered; however, the
  Company reserves the right to purchase a lesser number of properly tendered
  shares. The Company reserves the right to buy more than 6,000,000 shares, but
  has no current intention to do so.

  The Company will fund substantially all of the share repurchases utilizing
  available proceeds under its revolving credit facility.

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



                              UNIFI, INC.





  Item 6.  Exhibits and Reports on Form 8-K


           (27) Financial Data Schedule

       (b)  No reports on Form 8-K have been filed during the quarter ended
            September 29, 1996.

                                UNIFI, INC.



  Signatures

  Pursuant to  the requirements  of the  Securities Exchange  Act of  1934, the
  Registrant has duly  caused this  report to be  signed on  its behalf  by the
  undersigned thereunto duly authorized.


                                                 UNIFI, INC.










  Date: November 7, 1996                      WILLIS C. MOORE, III
                                              Willis C. Moore, III
                                              Vice President and Chief
                                              Financial Officer (Mr. Moore is
                                              the Principal Financial and
                                              Accounting Officer and has been
                                              duly authorized to sign on behalf
                                              of the Registrant.)


 

5 The schedule contains summary financial information extracted from the Company's Quarterly Report for the three month period ended September 29, 1996, and is qualified in its entirety by reference to such financial statements. 3-MOS JUN-29-1997 SEP-29-1996 2,648 0 230,006 6,754 129,210 360,816 1,061,611 498,043 963,569 159,157 180,000 0 0 6,451 584,740 963,569 414,715 414,715 364,770 364,770 0 0 2,922 36,923 12,968 23,955 0 0 0 23,955 .37 .37 Other stockholders Equity of $584,740 is comprised of Capital in Excess of Par Value of $53,367, Retained Earnings of $529,114 and Cumulative Translation Adjustment of $2,259.