UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549

                                 FORM 10-Q

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

For the quarterly period ended                    October 28, 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                       0-3747
                                     
                   THE CATO CORPORATION AND SUBSIDIARIES
          (Exact name of registrant as specified in its charter)

                    Delaware                                56-0484485
               (State of other jurisdiction            (I.R.S. Employer
               of incorporation or organization)      Identification No.)

         8100 Denmark Road, Charlotte, North Carolina  28273-5975
                 (Address of principal executive offices)
                                (Zip Code)
                                     
                              (704) 554-8510
           (Registrant's telephone number, including area code)
                                     
                              Not Applicable
            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 [   ]

As of November 10, 1995 there were 23,162,959 shares of Class A Common
Stock and 5,264,317 shares of Class B Common Stock outstanding.



                           THE CATO CORPORATION
                                     
                                 FORM 10-Q
                                     
                             October 28, 1995
                                     
                             Table of Contents



                                                                      Page
                                                                       No.

PART I - FINANCIAL INFORMATION (UNAUDITED)

     Consolidated statements of operations                              2

     Consolidated balance sheets                                        3

     Consolidated statements of cash flows                              4

     Notes to consolidated financial statements                     5 - 7

     Management's discussion and analysis of
        financial condition and results of operations               8 - 9



PART II - OTHER INFORMATION                                       10 - 11

                                                                     Page 2
PART I FINANCIAL INFORMATION

THE CATO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

                          Three Months Ended           Nine Months Ended
                       --------------------------   --------------------------
                        October 28,   October 29,    October 28,    October 29,
                           1995          1994           1995           1994
                       ------------  ------------   -------------  ------------
                                  (In thousands, except per share data)

REVENUES                                                                  
                                                                          
 Retail sales........... $ 105,825     $ 109,111      $ 335,025      $ 329,412
 Other income 
 (principally finance 
  and layaway charges)..     3,506         3,101          9,911          9,194
                       ------------  -------------  ---------------  ----------
  Total revenues........   109,331       112,212         344,936       338,606
                       ------------  -------------  ---------------  ---------- 
                                                                          
COST AND EXPENSES                                                         
                                                                          
 Cost of goods sold,
 including occupancy,
 distribution and                                               
 buying ................    80,097        77,505         237,629       225,306
 Selling, general and                                                  
 administrative.........    29,504        28,454          87,815        83,782
 Depreciation...........     1,917         1,762           5,795         5,127
 Interest...............        56            83             212           243
                       ------------  -------------  ---------------  ----------
  Total operating                                                   
     expenses...........   111,574       107,804         331,451       314,458
                       ------------  -------------  ---------------  ----------
                                                                          
INCOME (LOSS) BEFORE INCOME                                               
     TAXES..............    (2,243)        4,408          13,485        24,148
                                                                          
 Income taxes(benefit)..      (751)        1,609           4,516         8,814
                       ------------  -------------  ---------------  ----------
                                                                          
NET INCOME (LOSS)....... $  (1,492)    $   2,799       $   8,969     $  15,334
                       ============  =============  ===============  ==========
                                                                          
EARNINGS (LOSS)
 PER SHARE.............  $   (0.05)    $    0.10       $    0.31     $    0.52
                       ============  =============  ===============  ==========

DIVIDENDS 
PER SHARE..............  $    0.04     $    0.04       $    0.12     $   0.105
                       ============  =============  ===============  ========== 


See notes to unaudited consolidated financial statements.




                                                                     Page 3
THE CATO CORPORATION
UNAUDITED CONSOLIDATED BALANCE SHEETS

                                      October 28,    October 29,   January 28,
                                         1995           1994          1995
                                      -----------    ----------    -----------
                                                    (In thousands)
                                                               
ASSETS
 Current Assets                                             
  Cash and cash equivalents.......... $   17,448     $    9,507    $    23,963
  Short - term investments...........     23,830         23,098         22,263
  Accounts receivable - net..........     37,425         40,488         37,926
  Merchandise inventories............     82,085         83,573         54,674
  Deferred income taxes..............      1,768          1,870          2,053
  Prepaid expenses...................      2,381          2,001          2,602
                                      -----------    -----------    ----------
    Total Current Assets.............    164,937        160,537        143,481
    Property and Equipment...........     53,051         51,271         53,146
    Other Assets.....................      4,957          4,560          4,695
                                      -----------    -----------    ----------
Total................................ $  222,945     $  216,368    $   201,322
                                      ===========    ===========    ==========
                                                                      
LIABILITIES AND STOCKHOLDERS' EQUITY                                  
 Current Liabilities                                               
  Notes payable...................... $        -     $   10,400    $         -
  Accounts payable...................     52,507         52,147         36,159
  Accrued expenses...................     11,289         10,152         11,832
  Income taxes.......................          -              -            909
                                      -----------    -----------    ----------
    Total Current Liabilities........     63,796          72,699        48,900
  Deferred Income Taxes..............      4,192           3,482         4,192
  Other Noncurrent Liabilities.......      7,243             263         6,722
  Stockholders' Equity:                                             
    Class A Common Stock, issued
     23,202,959 shares, 23,127,144 
     shares and 23,132,327 shares 
     at October 28, 1995, 
     October 29, 1994 and 
     January 28, 1995, respectively          773             770           770 
    Convertible Class B Common                                  
     Stock, issued and outstanding       
     5,264,317 shares at October 28,     
     1995, October 29, 1994 and 
     January 28, 1995................        176             176           176
    Preferred Stock, none                                      
    issued...........................          -               -             -
  Additional paid - in capital.......     62,660          62,246        62,278
  Retained earnings..................     84,328          76,732        78,284
                                     -----------    ------------    -----------
                                         147,937         139,924       141,508
  Less Class A Common Stock in                                     
  treasury, at cost
  (40,000 shares at October                
   28, 1995).........................        223               -             -
                                     -----------    ------------    -----------
  Total Stockholders' Equity.........    147,714         139,924       141,508
                                     -----------    ------------    -----------
Total................................ $  222,945    $    216,368    $  201,322
                                     ===========    ============    ===========

See notes to unaudited consolidated financial statements.

                                                                     Page 4
THE CATO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                         Nine Months Ended
                                                 ------------------------------
                                                    October 28,     October 29,
                                                       1995            1994
                                                 --------------     -----------
                                                            (In thousands)
OPERATING ACTIVITIES                                           
                                                               
 Net income...........................           $        8,969     $   15,334
                                                               
 Adjustments to reconcile net income
  to net cash provided by operating
  activities:
                                                     
  Depreciation........................                     5,795         5,127
  Loss on disposal of assets..........                         -           352
  Amortization of investment premiums.                       159           438
  Changes in assets and liabilities:
   (Increase) decrease in accounts 
   receivable.........................                       501        (3,674)
   (Increase) in merchandise
   inventories........................                   (27,411)      (27,759)
   (Increase) in other assets.........                       (41)         (304)
   (Decrease) in accrued income taxes.                      (909)            -
    Increase in accounts payable               
    and other liabilities.............                    16,566        15,058
                                                 ---------------    -----------
  Net cash provided by operating
  activities..........................                     3,629         4,572
                                                 ---------------    -----------
                                                               
INVESTING ACTIVITIES                                           
                                                               
  Expenditures for property and                              
  equipment...........................                    (5,940)      (21,715)
  Proceeds from sale of assets........                         -           378
  Purchases of short-term                                    
  investments.........................                    (5,990)      (10,239)
  Sales of short-term investments.....                     5,036         6,594
                                                 ----------------    ----------
  Net cash used in investing                                 
  activities..........................                    (6,894)      (24,982)
                                                 ----------------    ----------
                                                               
FINANCING ACTIVITIES                                           
                                                               
  Cash dividends paid.................                    (3,412)       (2,978)
  Proceeds from employee stock                     
  purchase plan.......................                       379           429
  Purchase of treasury stock..........                      (223)            -
  Proceeds from stock options 
  exercised...........................                         6            65
  Borrowings under credit agreement...                         -        10,400
                                                 ----------------    ----------
  Net cash provided by (used in)                   
  financing activities................                    (3,250)        7,916
                                                 ----------------    ----------
                                                               
  Net decrease in Cash and Cash                              
  Equivalents.........................                    (6,515)      (12,494)
                                                               
  Cash and Cash Equivalents at                     
  Beginning of Year...................                    23,963        22,001
                                                 ----------------    ----------
                                                               
  Cash and Cash Equivalents at End       
  of Period........................              $        17,448     $   9,507
                                                 ================    ==========

See notes to unaudited consolidated financial statements.


                                                                     Page 5

THE CATO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND NINE MONTHS ENDED OCTOBER 28, 1995 AND
OCTOBER 29, 1994




NOTE 1 - GENERAL:

The   consolidated  financial  statements  have  been  prepared  from   the
accounting records of the Company and all amounts shown at October 28, 1995
and  October  29,  1994 are unaudited.  In the opinion of  management,  all
adjustments (consisting solely of normal recurring adjustments)  considered
necessary for a fair presentation have been included.

Certain  reclassifications  have been made to  the  consolidated  financial
statements as of October 29, 1994 to conform with classifications  used  as
of October 28, 1995.

The  Company's  short-term investments are classified as available-for-sale
securities, and therefore, are carried at fair value, with unrealized gains
and  losses,  net  of income taxes, reported as an adjustment  to  retained
earnings.

Inventories  are  stated  at  the lower of cost  (first-in,  first-out)  or
market, determined by the retail inventory method.

The provisions for income taxes are based on the Company's estimated annual
effective tax rate.



NOTE 2 - EARNINGS (LOSS) PER SHARE:

Earnings  (loss)  per share is calculated by dividing  net  income  by  the
weighted  average  number of Class A and Class B common shares  and  common
stock  equivalents outstanding during the respective periods.  Common stock
equivalents  represent  the  dilutive effect of  the  assumed  exercise  of
outstanding  stock options.  The number of shares used in the  computations
were  28,570,582 shares and 28,612,012 shares for the three months and nine
months  ended  October  28, 1995, respectively, and 29,020,713  shares  and
29,283,581  shares for the three months and nine months ended  October  29,
1994, respectively.



                                                                     Page 6
THE CATO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND NINE MONTHS ENDED OCTOBER 28, 1995 AND
OCTOBER 29, 1994





NOTE 3 - SHORT-TERM INVESTMENTS:


Short-term investments at October 28, 1995 and October 29, 1994 include the
following (in thousands):


                               October 28, 1995           October 29, 1994
                 ------------------------------    ---------------------------
                          Unrealized  Estimated         Unrealized  Estimated
                            Gain           Fair    Cost      Gain        Fair
Security Type     Cost     (Loss)         Value             (Loss)      Value  
- - -------------    -------  ----------  ---------    ------  --------  ---------

Obligations of                                                        
states and      
political        
subdivisions   $ 18,481   $       36   $ 18,517   $ 17,272  $   (2)   $ 17,270

Corporate debt                                                        
securities        2,000          (40)     1,960      2,000     (80)      1,920
               ---------  -----------  --------    -------  --------  ---------
                                                                      
 Subtotal        20,481           (4)    20,477     19,272     (82)     19,190
                                                                      
Equity                                                                
securities        3,426          (73)     3,353      4,548     (640)     3,908
               ---------  -----------  --------    -------  ---------  -------
  
 Total         $ 23,907   $      (77)  $ 23,830   $ 23,820  $  (722)  $ 23,098 
               =========  ===========  ========    =======  ========  =========


The amortized cost and estimated fair value of debt and marketable equity
securities at October 28, 1995 and October 29, 1994, by contractual 
maturity, are shown below (in thousands):

                            October 28, 1995              October 29, 1994
                         ---------------------         --------------------- 
                                 Estimated                       Estimated
                                      Fair                            Fair
Security Type            Cost        Value               Cost        Value
- - -------------          ---------  ----------          ----------  ----------   
                                                                
Due in one year or   
less                   $  16,704   $  16,719          $  14,441   $  14,388
          
Due in one year                                                           
through three years        3,777       3,758              4,831       4,802
                       ---------  -----------         ----------  ----------
                    
  Subtotal                20,481      20,477             19,272      19,190
                      
Equity securities          3,426       3,353              4,548       3,908
                       ---------  -----------         ----------  ----------
   
    Total                 23,907      23,830             23,820      23,098
                       =========  ===========         ==========  ========== 


                                                                     Page 7

THE CATO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND NINE MONTHS ENDED OCTOBER 28, 1995 AND
OCTOBER 29, 1994




NOTE 4 - SUPPLEMENTAL CASH FLOW INFORMATION:

Interest paid during the nine months ended October 28, 1995 and October 29,
1994 was $234,000 and $143,000, respectively.  Income tax payments for  the
nine months ended October 28, 1995 and October 29, 1994 were $5,412,000 and
$8,511,000, respectively.



NOTE 5 - LEASES:

In  the nine months ended October 28, 1995, the Company entered into  lease
agreements  with  a  lessor  to  lease approximately  $9,502,000  of  store
fixtures, POS devises and warehouse equipment.  The operating lease is  for
a  term  of  seven years but may be canceled annually upon  notice  to  the
lessor.   Upon  notice of cancellation, the Company would be  obligated  to
purchase the equipment at a prescribed termination value from the lessor.
                                                                     Page 8

THE CATO CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS



RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, certain items in
the   Company's   Unaudited  Consolidated  Statements  of   Operations   as
percentages of total retail sales:

                             Three Months Ended          Nine Months Ended
                            ----------------------    ---------------------  
                               Oct. 28,   Oct. 29,    Oct. 28,   Oct. 29,
                                 1995       1994        1995       1994
                               --------   --------    --------   --------  
                                                              
Total retail sales              100.0%     100.0%      100.0%     100.0%
Total revenues                  103.4       102.8      102.8      103.0
Cost of goods sold,                                             
including occupancy,                                            
distribution and buying          75.7        71.0       70.9       68.4
Selling, general and                                            
administrative                   27.9        26.1       26.2       25.4
Income (loss) before 
income taxes                     (2.1)        4.0        4.0        7.3
Net (loss) income                (1.4)        2.6        2.7        4.7
                                                                
Comparison of Third Quarter and First Nine Months of 1995 and 1994.


OPERATING RESULTS

Total  retail  sales for the third quarter decreased 3%  from  last  year's
third  quarter to $105.8 million from $109.1 million last year.  Same-store
sales decreased 8% in this year's third quarter.  For the nine months ended
October  28,  1995, total retail sales increased 2% over the  prior  year's
first  nine  months, and same-store sales decreased 6% for  the  comparable
nine-month  period.  The Company operated 671 stores at October  28,  1995,
compared  to  636 stores operated at the end of last year's third  quarter.
Sales  from new, relocated or expanded stores opened within the last twelve
months  were  responsible for the increase in retail sales for this  year's
first nine months.

Other  income for the third quarter and first nine months of 1995 increased
13%  and  8%, respectively, over the prior year's comparable periods.   The
increase  in  the  current year resulted primarily from increased  earnings
from  cash  equivalents  and  short-term investments  partially  offset  by
decreased layaway service charges.

Cost  of  goods sold, including occupancy, distribution and buying expenses
were  75.7% and 70.9% of total retail sales for the third quarter and first
nine  months  of this year, respectively, compared to 71.0% and  68.4%  for
last  year's  third  quarter  and  first nine  months,  respectively.   The
increase  in  cost  of  goods sold as a percent of  retail  sales  resulted
primarily  from  higher levels of promotional markdowns  brought  about  by
sales  not  reaching planned levels. Competitive pressures from  widespread
discounting  and inventory liquidation has continued to prevail  throughout
the ladies apparel retail sector.  The Company has been very aggressive  in
taking  markdowns in order to turn inventory and keep inventory  levels  in
line with the sales results being achieved.

                                                                           
                                                                     Page 9


THE CATO CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS




OPERATING RESULTS - CONTINUED

Selling, general and administrative (SG&A) expenses were $29.5 million,  or
27.9%  of  total retail sales and $87.8 million, or 26.2% of  total  retail
sales   for  the  third  quarter  and  first  nine  months  of  this  year,
respectively.  SG&A expenses were $28.5 million, or 26.1% of  total  retail
sales,  and  $83.8 million, or 25.4% of total retail sales for last  year's
comparable  three and nine month periods, respectively.   The  Company  has
continued  to  maintain a conservative cost structure and is continuing  to
closely monitor all operating expenses to keep them in line with the  sales
levels achieved.



LIQUIDITY AND CAPITAL RESOURCES

At  October  28,  1995, the Company had working capital of $101.1  million,
compared to $87.8 million at October 29, 1994 and $94.6 million at  January
28,  1995.  Cash provided by operating activities was $3.6 million for  the
nine  months ended October 28, 1995, compared to $4.6 million in the  prior
year's  first  nine months.  The Company had no borrowings  under  its  $35
million  revolving  credit and term loan agreement  at  October  28,  1995,
compared  to  $10.4  million of borrowings at  end  of  last  year's  third
quarter.   At October 28, 1995, the Company had cash, cash equivalents  and
short-term  investments  of $41.3 million, compared  to  $32.6  million  at
October 29, 1994 and $46.2 million at January 28, 1995.

In  this  year's first nine months, the Company entered into  an  agreement
with  a  lessor to lease $9.5 million of store fixtures, POS  devices,  and
warehouse equipment.  The operating lease is for a term of seven years  but
may  be  canceled  annually  upon notice to the  lessor.   Upon  notice  of
cancellation, the Company would be obligated to purchase the equipment at a
prescribed termination value.  Additionally, the Company has the option  to
leasing  up  to $5.5 million more of qualifying assets during  the  current
fiscal year.

Expenditures for property and equipment totaled $5.9 million for  the  nine
months ended October 28, 1995, compared to $21.7 million of expenditures in
last   year's   first  nine  months.   The  Company  expects  net   capital
expenditures to be approximately $8.4 million for current fiscal year.  The
Company  intends to open approximately 37 new stores in the current  fiscal
year  and  to  relocate  or  expand an additional  28  stores.   Additional
expenditures are planned for materials handling equipment for the Company's
distribution facilities and to upgrade management information systems.  For
the  nine  months  ended October 28, 1995, the Company had  opened  29  new
stores, relocated or expanded 25 stores and closed 4 stores.

The  Company  believes  that  its  cash, cash  equivalents  and  short-term
investments,  together  with  cash  flow  from  operations  and  borrowings
available  under  a $35 million revolving credit and term  loan  agreement,
will  be  adequate to fund the Company's proposed capital expenditures  and
other operating requirements.

                                                                    Page 10

PART II OTHER INFORMATION

THE CATO CORPORATION



ITEM 1.   LEGAL PROCEEDINGS

     None

ITEM 2.   CHANGES IN THE RIGHTS OF THE COMPANY'S SECURITY HOLDERS

     None

ITEM 3.   RESULT OF VOTES OF SECURITY HOLDERS

     None

ITEM 4.   RESULT OF VOTES OF SECURITY HOLDERS

     None

ITEM 5.   OTHER INFORMATION

     None

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (A)  None

     (B)  The Company filed a report on Form 8-K dated August 24, 1995
          relating to a change in the Registrant's Certifying Accountant
          from Ernst & Young LLP to Deloitte & Touche LLP.

                                                                    Page 11

PART II OTHER INFORMATION (CONTINUED)

THE CATO CORPORATION



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.


                                   THE CATO CORPORATION



     December 4, 1995                       /s/ Wayland H. Cato, Jr.
     ----------------                       ------------------------    
           Date                             Wayland H. Cato, Jr.
                                             Chairman of the Board of
                                             Directors and Chief Executive
                                             Officer


     December 4, 1995                       /s/ Alan E. Wiley
     ----------------                       ------------------------      
           Date                             Alan E. Wiley
                                             Executive Vice President-
                                             Secretary, Chief Financial and
                                             Administrative Officer














 

5 The schedule contains summary financial information extracted from the balance sheet and income statement and is qualified in its entirety by reference to such financial statements. 1,000 9-MOS FEB-03-1996 OCT-28-1995 17,448 23,830 40,550 3,125 82,085 164,937 53,051 37,524 222,945 63,796 0 949 0 0 146,988 222,945 335,025 344,936 237,629 237,629 0 2,270 212 13,485 4,516 8,969 0 0 0 8,969 .31 0