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

                                FORM 10-K


[X]  ANNUAL  REPORT  PURSUANT  TO SECTION 13 OR  15(d)  OF  THE  SECURITIES
     EXCHANGE ACT OF 1934 [FEE REQUIRED]
                For the fiscal year ended February 3, 1996

                                    OR

[ ]  TRANSITION  REPORT PURSUANT TO SECTION 13 OR 15(d) OF  THE  SECURITIES
     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
     
                    REGISTRANT:  THE CATO CORPORATION
                      COMMISSION FILE NUMBER O-3747

State of Incorporation:  Delaware        I.R.S. Employer Identification
                                               Number:  56-0484485
                                        
Address of Principal Executive Offices:   Registrant's Telephone Number:
                                                  704/554-8510
        8100 Denmark Road               
Charlotte, North Carolina  28273-5975                                      
                                         
SECURITIES REGISTERED PURSUANT TO          SECURITIES REGISTERED PURSUANT
SECTION 12(b) OF THE ACT:                  TO SECTION 12(g) OF THE ACT:
       
    NONE                                   CLASS A COMMON STOCK
                                        
               

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

Indicate by check mark, if disclosure of delinquent filers pursuant to Item
405  of  the  Regulation  S-K is not contained  herein,  and  will  not  be
contained,  to the best of the Registrant's knowledge, in definitive  proxy
or  information statements incorporated by reference in Part  III  of  this
Form 10-K or any amendment to this Form 10-K.  [ X ]

As  of March 29, 1996, there were 23,215,897 shares of Class A Common Stock
and  5,264,317 shares of Convertible Class B Common Stock outstanding.  The
aggregate market value of the Registrant's Class A Common Stock held by Non-
affiliates  of  the  Registrant  as of March  29,  1996  was  approximately
$181,502,633 based on the last reported sale price per share on the  NASDAQ
National Market System on that date.

Documents incorporated by reference:

Portions of the proxy statement dated April 26, 1996, relating to the  1996
annual  meeting  of  shareholders are incorporated by  reference  into  the
following part of this annual report:

                    Part III - Items 10, 11, 12 and 13

                      THE CATO CORPORATION
                           FORM 10-K
                       TABLE OF CONTENTS
                                                                  Page

Part I:

    Item 1.  Business.............................................Pages 2-9

    Item 2.  Properties...........................................Page 9

    Item 3.  Legal Proceedings....................................Page 9

    Item 4.  Results of Votes of Security Holders.................Page 9

Part II:

    Item 5.  Market for Registrant's
             Common Equity and Related
             Stockholder Matters..................................Page 10

    Item 6.  Selected Financial Data..............................Page 11

    Item 7.  Management's Discussion and
             Analysis of Financial Condition and
             Results of Operations................................Pages 12-15

    Item 8.  Financial Statements and Supplementary Data..........Page 16

    Item 9.  Disagreements on Accounting and  
             Financial Disclosures................................Page 16

Part III:

    Item 10. Directors and Executive
             Officers.............................................Pages 17-19

    Item 11. Executive Compensation...............................Page 20

    Item 12. Security Ownership of Certain 
             Beneficial Owners and Management.....................Page 20

    Item 13. Certain Relationships and 
             Related Transactions.................................Page 20

Part IV:

    Item 14. Exhibits, Financial Statement Schedules 
             and Reports on Form 8-K..............................Page 21

                                                           Page 2
                             PART I

Item 1.  Business:

General

      The  Company, founded in 1946, operated 550 women's apparel
specialty  stores  at February 3, 1996 under  the  names  "Cato,"
"Cato Fashions" and "Cato Plus" in 22 states, principally in non-
metropolitan  markets in the South and Southeast.  The  Company's
merchandising  strategy is to provide a wide  variety  of  value-
priced  merchandise  in misses, junior and large  sizes  for  the
fashion conscious low- to middle-income female customer, aged  18
to 50. Additionally, the Company  offers clothing and accessories
for  girls  ages 4 - 14 in selected locations. With the objective
of offering head-to-toe dressing for its customers, the Company's
stores  feature  a  broad assortment of apparel and  accessories,
including  casual  and  dressy sportswear,  dresses,  careerwear,
coats,  hosiery, shoes, costume jewelry, handbags and  millinery.
A  substantial portion of the Company's merchandise is sold under
its  private  labels  and  is  produced  by  various  vendors  in
accordance with the Company's specifications.  Most stores  range
in size from 4,800 to 8,000 square feet and are located primarily
in strip shopping centers anchored by major discount stores.  The
Company  emphasizes  customer service and coordinated
merchandise presentations in an appealing store environment.  The
Company offers its own credit card and layaway plan.  Credit  and
layaway sales represented 32% of retail sales in fiscal 1995.  In
addition  to its Cato Stores, the Company operated 121  off-price
family  apparel and accessories stores at February 3, 1996  under
the  name  "It's  Fashion!"  These stores are managed  separately
from  the  Cato  stores with respect to merchandising  and  store
operations  but  use  the same administration,  distribution  and
financial systems as the Cato stores.


Business

     The Company's objective is to be the leading women's apparel
specialty  retailer for fashion conscious low-  to  middle-income
females  in  its  markets.   Management  believes  the  Company's
success is dependent upon its ability to differentiate its stores
from  department  stores, mass merchandise  discount  stores  and
competing  women's  specialty stores.  The key  elements  of  the
Company's business strategy are:

          Merchandise  Assortment.   The  Company's  stores
     offer a wide assortment of apparel and accessory items
     in  regular  and  large  sizes  and  emphasize  color,
     product coordination and selection.

           Value   Pricing.   The  Company  offers  quality
     merchandise that is generally priced below  comparable
     merchandise  offered by department stores and  higher-
     end  specialty  apparel chains but is  generally  more
     fashionable  than  merchandise  offered  by   discount
     stores.
                                                           Page 3

Item 1.  Business:  (continued)


          Strip  Shopping  Center Locations.   The  Company
     locates   its  stores  principally  in  strip  centers
     convenient to our customers anchored by major discount
     stores, such as Wal-Mart and Kmart, that attract large
     numbers of potential customers.

           Customer  Service.   Store  managers  and  sales
     associates are trained to provide prompt and courteous
     service   and   to  assist  customers  in  merchandise
     selection and wardrobe coordination.

          Credit and Layaway Programs.  The Company  offers
     its own credit and a layaway plan to make the purchase
     of its merchandise more convenient.

          Expansion.  The Company plans to open new  stores
     and  relocate or expand existing stores  in  small  to
     medium-sized  towns  and selected metropolitan  areas,
     principally in the South and Southeast.

Merchandising

  Merchandising

      The  Company  offers  a  broad  selection  of  apparel  and
accessories  to  suit  the  various  lifestyles  of  the  fashion
conscious  low  - to middle-income female, aged  18  to  50.   In
addition,  the  Company  features a value pricing  strategy,
product quality and consistent merchandise flow providing color 
and product coordination.

      The  Company's merchandise lines include dressy and  casual
sportswear, dresses, careerwear, coats, shoes, lingerie, hosiery,
costume   jewelry,   handbags  and   millinery.    Clothing   and
accessories for girls ages 4 - 14 are offered in selected stores.
Most  of  the  Company's merchandise is sold  under  its  private
labels.

      In  fiscal  1995, approximately 29% of Cato stores'  retail
sales  represented  merchandise for large size  customers.   This
merchandise  is marketed in its stores under two formats:   as  a
distinct display area in "Cato" and "Cato Fashions" stores and as
a  separate department in the combined "Cato Fashions" and  "Cato
Plus" stores.

                                                           Page 4
Item 1.  Business:  (continued)

      As  a  part of its merchandising strategy, members  of  the
Company's  merchandising staff frequently visit selected  stores,
monitor  the merchandise offerings of other retailers,  regularly
communicate with store operations personnel and frequently confer
with  key  vendors.  The Company tests most new fashion-sensitive
items  in  selected stores to aid it in determining their  appeal
before  making a substantial purchasing commitment.  The  Company
also  takes aggressive markdowns on slow-selling merchandise  and
does not carry over merchandise to the next season.

   Purchasing, Allocation and Distribution

        Although   the   Company   purchases   merchandise   from
approximately  1,500  suppliers,  most  of  its  merchandise   is
purchased  from  approximately 100 primary  vendors.   In  fiscal
1995,  purchases from the Company's largest vendor accounted  for
approximately  7%  of  the Company's total purchases.   No  other
vendor  accounted  for  more than 4%  of  total  purchases.   The
Company  is  not  dependent on its largest vendor  or  any  other
vendor  for  merchandise purchases and the  loss  of  any  single
vendor  or  group  of vendors would not have a  material  adverse
affect on the Company's operating results or financial condition.
A  substantial portion of the Company's merchandise is sold under
its  private  labels  and  is  produced  by  various  vendors  in
accordance  with  the  Company's  specifications.   The   Company
purchases  most  of its merchandise from domestic  importers  and
vendors, which typically minimizes the time necessary to purchase
and  obtain shipments in order to enable the Company to react  to
merchandise  trends  in  a  more  timely  fashion.   Although   a
significant  portion of the Company's merchandise is manufactured
overseas, principally in the Far East, any economic, political or
social  unrest in that region is not expected to have a  material
adverse  effect  on  the  Company's ability  to  obtain  adequate
supplies of merchandise.

      An  important  component of the Company's strategy  is  the
allocation  of  merchandise  to individual  stores  based  on  an
analysis  of  historical and current sales trends by  merchandise
category,   customer   profiles  and  climatic   conditions.    A
computerized   merchandise  control   system   provides   current
information  on the sales activity of each merchandise  style  in
the  Company's  stores.  Point-of-sale terminals  in  the  stores
collect  and  transmit  sales and inventory  information  to  the
Company's central computer, permitting timely response  to  sales
trends on a store-by-store basis.

      All  merchandise  is  shipped  directly  to  the  Company's
distribution  center  in Charlotte, North Carolina  where  it  is
inspected and allocated by the merchandise distribution staff for
shipment  to  individual stores.  The flow  of  merchandise  from
receipt  at the distribution center to shipment is controlled  by
an  on-line  computer  system.   Shipments  are  made  by  common
carrier, and each store receives at least one shipment per week.
                                                           Page 5
                                                                
Item 1.  Business:  (continued)

  Advertising

     The Company uses direct mail, local newspapers, radio and in-
store  promotional advertising as its primary advertising  media.
Weekly newspaper advertisements typically promote specific  items
or  merchandise  at promotional prices.  The Company  uses  radio
advertising  in  selected  broadcast  areas  that  include   high
concentrations  of  its stores.  The Company's total  advertising
expenditures  were approximately 2.0% of retail sales  in  fiscal
1995.

Store Operations

      The Company's store operations management team consists  of
an executive vice president, nine regional vice presidents and 50
district  managers.  Regional vice presidents  receive  a  salary
plus a bonus based on achieving targeted goals for sales, payroll
expense,  shrinkage  control and store  profitability.   District
managers  receive  a  salary  plus a  bonus  based  on  achieving
targeted  objectives for district sales increases  and  shrinkage
control.   Stores  are  staffed with  a  manager,  two  assistant
managers  and additional part-time sales associates depending  on
the  size  of  the  stores and seasonal personnel  needs.   Store
managers receive a salary and all other store personnel are  paid
on  an  hourly basis.  Store managers and assistant managers  are
eligible  for monthly and semi-annual bonuses based on  achieving
targeted  goals for their store's sales increases  and  shrinkage
control.

      The  Company has training programs at each level  of  store
operations.   New  store managers are trained in training  stores
managed  by  experienced  personnel who  have  achieved  superior
results  in meeting the Company's goals for store sales,  payroll
expense  and shrinkage control.  The type and extent of  district
manager  training  varies depending on  whether  the  manager  is
promoted from within or recruited from outside the Company.   All
district  managers  receive at a minimum a  one-week  orientation
program at the Company's home office.

Store Locations

      Most  of the Company's stores are located in the South  and
Southeast  in  small to medium-sized towns, with  populations  of
10,000  to  50,000 and retail trade areas of 25,000  to  100,000.
Approximately  120  stores, operating under the  name  "Cato"  or
"Cato   Fashions,"  average  approximately  4,000  square   feet.
Substantially  all of the remaining stores are combination  "Cato
Fashions" and "Cato Plus" stores, ranging in size from  4,800  to
8,000  square  feet.  These combination stores have two  distinct
signs  and selling areas but use a common sales staff and service
desk.
                                                           Page 6

Item 1.  Business:  (continued)

      All of the Company's stores are leased.  Approximately  90%
are  located in strip shopping centers, 2% in downtown  locations
and  8%  in  enclosed  shopping malls.   Where  lease  terms  are
acceptable   and  a  potential  location  meets   the   Company's
demographic  and  other  site-selection  criteria,  the   Company
locates  stores  in  strip  shopping centers  anchored  by  major
discount  stores,  such  as  Wal-Mart  and  Kmart  stores.    The
Company's  strip  center  locations  provide  ample  parking  and
shopping convenience for its customers.

      The  Company's  store  development  activities  consist  of
opening  new  stores,  expanding  certain  existing  stores   and
relocating  other existing stores to more desirable locations  in
the same market area.  The following table sets forth information
with respect to the Company's development activities for its Cato
stores since fiscal 1991.


                     Cato Store Development
                (Excluding It's Fashion Stores)

             Number of Stores                     
             Beginning of     Number    Number    Number of Stores
Fiscal Year     Year          Opened    Closed    End of Year
                   

1991......       472             6         47         431

1992......       431            33         26         438

1993......       438            65         13         490

1994......       490            57          9         538

1995......       538            19          7         550


      The Company intends to open approximately 20 new stores and
to  relocate or expand approximately 15 existing stores in fiscal
1996. The Company anticipates that 10 of the 20 new stores to  be
opened in fiscal 1996 will be off-price "Its Fashion!" stores.

     The Company periodically reviews its store base to determine
whether any particular store should be closed based on its  sales
trends  and profitability.  The Company intends to continue  this
review  process and to close underperforming stores  or  relocate
them to more desirable locations in their existing markets.
                                                           Page 7
Item 1.  Business:  (continued)

Credit and Layaway

   Credit Card Program

      The Company offers its own credit card, which accounted for
approximately 23% of retail sales in fiscal 1995.  The  Company's
net bad debt expense in fiscal 1995 was 2.7% of credit sales.

      Customers  applying  for  the  Company's  credit  card  are
approved for credit if they have a satisfactory credit record and
meet  a  minimum  income test.  Customers are  required  to  make
minimum monthly payments based on their account balances.  If the
balance  is  not paid in full each month, the Company  charges  a
finance  charge  based on the allowable rates in  the  customer's
state of residence.

   Layaway Plan

      Under the Company's layaway plan, merchandise is set  aside
for  customers who agree to make periodic payments.  The  Company
adds a nonrefundable administrative fee to each layaway sale.  If
no  payment is made for nine weeks, the customer is considered to
have  defaulted, and the merchandise is returned to  the  selling
floor and again offered for sale, often at a reduced price.   All
payments  made  by  customers who subsequently default  on  their
layaway purchase are returned to the customer upon request,  less
the  administrative  fee  and a restocking  fee.   Layaway  sales
represented approximately 9% of retail sales in fiscal 1995.

It's Fashion Stores

      The  Company operated 121 off-price stores at  February  3,
1996 in 11 states in the South and Southeast under the name "It's
Fashion!"  These stores are smaller than the Cato stores, ranging
in  size  from  3,000  to 4,000 square feet,  and  offer  limited
selections  of  first-quality family apparel and  accessories  at
prices  ranging from 20% to 80% off regular retail  prices.   The
Company's  credit  and layaway plans are not available  in  these
stores.  Most of the merchandise for these stores is purchased at
close-out  prices  from manufacturers with excessive  inventories
due  to overruns or order cancellations.  The It's Fashion stores
are  managed  separately  from the Cato stores  with  respect  to
merchandising   and   store   operations   but   use   the   same
administrative, distribution and financial systems  as  the  Cato
stores.   Sales from It's Fashion stores represented 12%  of  the
Company's  retail  sales during fiscal  1995.   As  part  of  its
planned expansion program, the Company currently intends to  open
approximately 10 new It's Fashion stores in fiscal 1996.

                                                           Page 8
Management Information Systems

       The   Company's  systems  provide  daily   financial   and
merchandising information that is used by management  to  enhance
the  timeliness  and  effectiveness  of  purchasing  and  pricing
decisions.  Management uses a daily report comparing actual sales
with  planned sales and a weekly best seller/worst seller  report
to  monitor and control purchasing decisions.  Weekly reports are
also  produced which reflect sales, weeks of supply of  inventory
and  other critical data by product categories, by store  and  by
various  levels of responsibility reporting.  Purchases are  made
based  on  projected  sales but can be  modified  to  accommodate
unexpected  increases  or decreases in demand  for  a  particular
item.

      Sales information is projected by merchandise category and,
in  some  cases,  is  further projected  and  actual  performance
measured by stockkeeping unit.  Merchandise allocation models are
used  to  distribute merchandise to individual stores based  upon
historical   sales   trends,   climatic   differences,   customer
demographic differences and targeted inventory turnover rates.

Competition

      The  women's retail apparel industry is highly competitive.
The  Company believes that the principal competitive  factors  in
its  industry  include merchandise assortment  and  presentation,
fashion, price, store location and customer service.  The Company
competes with retail chains that operate similar women's  apparel
specialty  stores.  In addition, the Company competes with  local
apparel  specialty  stores, mass merchandise chains, discount store
chains, and to some degree, with major department stores. 
To the extent that the Company opens stores  in  larger
cities and metropolitan areas, competition is expected to be more
intense in those markets.  Many of the Company's competitors have
substantially  greater financial, marketing and  other  resources
than the Company.

Regulation

      A  variety  of  laws  affect the revolving  credit  program
offered  by  the Company.  The Federal Consumer Credit Protection
Act  (Truth-in  Lending) and Regulation Z promulgated  thereunder
require  written  disclosure  of  information  relating  to  such
financing, including the amount of the annual percentage rate and
the  finance charge.  The Federal Fair Credit Reporting Act  also
requires  certain  disclosures to potential customers  concerning
credit  information used as a basis to deny credit.  The  Federal
Equal   Credit  Opportunity  Act  and  Regulation  B  promulgated
thereunder  prohibit discrimination against any credit  applicant
based on certain specified grounds.  The Federal Trade Commission
has  adopted  or proposed various trade regulation rules  dealing
with  unfair credit and collection practices and the preservation
of  consumers' claims and defenses.  The Company is also  subject
to  the  provisions  of the Fair Debt Collection  Practices  Act,
which regulates the manner in which the Company collects payments
on  revolving credit accounts.  In addition, various  state  laws
regulate  collection  practices, require certain  disclosures  to
credit  customers and limit the finance charges,  late  fees  and
other charges which may be imposed by the Company.
                                                           Page 9

Employees

      As  of February 3, 1996, the Company employed approximately
6,600  full-time  and  part-time  employees.   The  Company  also
employs  additional part-time employees during the peak retailing
seasons.  The Company is not a party to any collective bargaining
agreements and considers that its employee relations are good.

Item 2.  Properties:

      The  Company's distribution center and general offices  are
located  in  a  Company-owned building of  approximately  492,000
square  feet  located  on  a 15-acre tract  in  Charlotte,  North
Carolina.   The  Company's  automated  merchandise  handling  and
distribution activities occupy approximately 418,000 square  feet
of  this  building and its general offices and corporate training
center are located in the remaining 74,000 square feet.

      Substantially all of the Company's retail stores are leased
from  unaffiliated parties.  Most of the leases have  an  initial
term  of five years, with two to three five-year renewal options.
Substantially all of the leases provide for fixed rentals plus  a
percentage of sales in excess of a specified volume.

Item 3.  Legal Proceedings:

     There are no material pending legal proceedings to which the
registrant  or its subsidiaries is a party, or to  which  any  of
their property is subject.

Item 4.  Results of Votes of Security Holders:

     None.

                                                       Page 10
                            PART II

Item  5.   Market  for  Registrant's Common  Equity  and  Related
Stockholder Matters:

Market & Dividend Information

      The  Company's Class A Common Stock trades in the over-the-
counter  market  under the NASDAQ National Market  System  symbol
CACOA.   Below  is the market range and dividend information  for
the four quarters of fiscal 1995 and 1994.
_________________________________________________________________
                                
                                                Price
1995                     High                Low          Dividend
 ......                   ......             ......       .......... 

First quarter            $  8 1/4          $  5          $  .04
Second quarter              8 7/8             7 1/8         .04
Third quarter               8 1/4             5 1/8         .04
Fourth quarter              7 3/4             5 3/4         .04


                                                Price
1994                      High                Low          Dividend
 .......                  ......             .......       ..........   
 
First quarter          $  21 1/2           $  9 1/2      $  .025
Second quarter            14 3/4              9 1/2         .04
Third quarter             12 1/4              8 1/2         .04
Fourth quarter             9 3/4              5 1/2         .04

_________________________________________________________________


      As  of March 29, 1996 the approximate number of holders  of
the  Company's Class A Common stock was 4,500 and there  were  16
record holders of the Company's Class B Common Stock.

                                                                      Page 11

Item 6.  Selected Financial Data:

                              THE CATO CORPORATION
                             SELECTED FINANCIAL DATA

                                        Fiscal Year Ended 
                   February 3, January 28,  January 29, January 30, February 1,
                       1996       1995        1994        1993        1992   
                   ----------- -----------  ----------- ----------- ----------
                      (In thousands, except per share and selected operating
                                              data)
                                                                             
Statement of                                                           
Operations Data:
Retail sales       $ 476,638   $ 463,737  $  407,878  $  331,262  $  265,115 

Other income          13,357      12,449      12,021       9,494       8,707 
Total revenues       489,995     476,186     419,899     340,756     273,822 
                
Cost of goods                                                           
 sold, including 
 occupancy,      
 distribution and
 buying              341,144     324,309     275,090     220,663     180,552
Gross margin                                                           
 percent, including    
 occupancy,
 distribution and
 buying                 28.4 %      30.1 %      32.6 %      33.4 %      31.9 %
Selling, general     
 and administrative  122,699     116,144     100,760      85,667      70,523
Depreciation           7,785       6,844       5,465       4,148       4,342 
Interest                 292         377         250       1,213       3,299 
Income before          
 income taxes         18,075      28,512      38,334      29,065      15,106    
Income tax expense     6,055      10,407      13,532      10,597       5,589 
Net income          $ 12,020    $ 18,105    $ 24,802   $  18,468   $   9,517 
Earnings per                                                                 
 common and common  
 equivalent 
 share(1)           $    .42    $    .62    $    .84   $     .71   $     .43    
Cash dividends  
 paid per 
 share (1)          $    .16    $   .145    $   .088   $     .04   $       - 
                                                                             
Selected Operating                                                           
Data:
Stores open at end        
 of period               671         646         575          505         487

Average sales per  
 store             $ 721,000   $ 749,000   $ 744,000   $  663,000  $  527,000
Average sales per                                                           
 square foot of    
 selling space     $     158   $     172   $     187   $      173  $      142
Comparable   store                                                           
 sales increase          
 (decrease)               (5) %        1 %         8 %         19 %        20 %
                                                                             
Balance Sheet                                                           
Data:
Working capital    $ 102,169    $ 94,581    $ 91,569   $  53,862   $  33,186 
Total assets         209,895     201,322     178,603     122,225      94,930 
                         
Long-term debt             -           -           -           -      24,891 
Total               
stockholders'       
equity             $ 149,682   $ 141,508   $ 127,533   $  78,216   $  30,479

(1)  All per share amounts reflect a three-for-two stock split effected June 28,
1993.









                                                          Page 12

Item  7.   Management's Discussion and Analysis of Financial
Condition and Results of Operations:

RESULTS OF OPERATIONS

     The table below sets forth certain financial data of the
Company expressed as a percentage of retail sales for the periods
indicated:

_________________________________________________________________

                                     Fiscal Year Ended

                         FEBRUARY 3,   JANUARY 28,  JANUARY 29,
                            1996          1995          1994
                                                    
Retail sales                100%          100%          100%
Other income                 2.8           2.7           2.9
Total revenues             102.8         102.7         102.9
Cost of goods sold,                                 
   including occupancy,                             
   distribution and                                 
   buying                   71.6          69.9          67.4
Selling, general and                                
   administrative           25.7          25.0          24.7
Depreciation                 1.6           1.6           1.3
Selling, general,                                   
  administrative
  and depreciation          27.3          26.6          26.0
Income before income                                
taxes                        3.8           6.1           9.4
Net income                   2.5%          3.9%          6.1%


FISCAL 1995 COMPARED TO FISCAL 1994

     Retail sales increased by 3% to $476.6 million in fiscal
1995, which included fifty-three weeks, from $463.7 million in
fiscal 1994, which included fifty-two weeks.  Same-store sales
decreased 5% from the prior year on a fifty-two week basis.
Total revenues, comprised of retail sales and other income
(principally finance charges on customer accounts receivable,
interest income and layaway fees), increased by 3% to $490.0
million in fiscal 1995 from $476.2 million in fiscal 1994.  The
Company operated 671 stores at February 3, 1996, compared to 646
stores operated at January 28, 1995.

     The increase in retail sales in the current year resulted
from the Company's store development activity.  In fiscal 1995,
the Company increased its selling square footage approximately 5%
by opening 37 new stores, relocating or expanding 29 stores while
closing 12 existing stores. The decrease in same-store sales in
fiscal 1995 resulted primarily from competitive pressures and a
general price compression in the women's apparel retail sector.

                                                                 
                                                       Page 13

     Other income in fiscal 1995 increased 7% over fiscal 1994.
The increase resulted primarily from increased earnings on cash
equivalents and short-term investments and from higher finance
charge income partially offset by decreased layaway service
charges.

     Cost of goods sold, including occupancy, distribution and
buying, was $341.1 million, or 71.6% of  retail sales, in fiscal
1995, compared to $324.3 million, or 69.9% of retail sales, in
fiscal 1994.  The increase in cost of goods sold as a percent of
retail sales resulted primarily from higher levels of markdowns
taken in fiscal 1995.  Inventory levels throughout the year were
higher than needed for the sales levels achieved, resulting in
markdowns above plan and erosion of merchandise margins.  The
extremely competitive and promotional environment prevailing
throughout the woman's apparel retail sector produced a price
compression resulting in a 5% decrease in the average unit
selling price for the year.  Total gross margin dollars (retail
sales less cost of goods sold) decreased by 3% to $135.5 million
in fiscal 1995 from $139.4 million in fiscal 1994.

     Selling, general and administrative expenses (SG&A) were
$122.7 million in fiscal 1995, compared to $116.1 million in
fiscal 1994, an increase of 6%.  As a percent of retail sales,
SG&A was 25.7% compared to 25.0% of retail sales in the prior
year.  The overall increase in SG&A resulted primarily from
increased selling-related expenses and by increased
infrastructure expenses brought about by the Company's store
development activities.

     Depreciation expense was $7.8 million in fiscal 1995,
compared to $6.8 million in fiscal 1994.  The 14% increase in
fiscal 1995 resulted primarily from additions to property and
equipment for the expansion of the Company's distribution
facility and for store development.

FISCAL 1994 COMPARED TO FISCAL 1993

     Retail sales increased by 14% to $463.7 million in fiscal
1994 from $407.9 million in fiscal 1993.  Same-store sales
increased 1% over fiscal 1993.  Total revenues increased 13% to
$476.2 million in fiscal 1994 from $419.9 million in fiscal 1993.
The Company operated 646 stores at January 28, 1995 compared to
575 stores operated at January 29, 1994.

     The increase in retail sales in fiscal 1994 resulted
primarily from the Company's store development activities.  In
fiscal 1994, the Company increased selling square footage by
approximately 20% by opening 80 new stores, relocating 30 stores,
and expanding 20 stores while closing 9 existing stores.

     Other income in fiscal 1994 increased by 4% over fiscal
1993.  The increase resulted primarily from higher finance charge
income and by increased earnings on cash equivalents and short-
term investments.

     Cost of goods sold, including occupancy, distribution and
buying, was $324.3 million, or 69.9% of retail sales, in fiscal
1994, compared to $275.1 million, or 67.4% of retail sales, in
fiscal 1993.  The increase in cost of goods sold as a percent of
retail sales resulted primarily from higher levels of promotional
markdowns taken in fiscal 1994.  During fiscal 1994, inventory
levels were consistently higher than were needed for the sales
levels achieved, resulting in
markdowns above plan and a decrease in merchandise margins.
Total gross margin dollars increased by 5% to $139.4 million in
fiscal 1994 from $132.8 million in fiscal 1993.
                                                          Page 14

     SG&A expenses were $116.1 million in fiscal 1994, compared
to $100.8 million in fiscal 1993, an increase of 15%.  As a
percent of retail sales, SG&A was 25.0% compared to 24.7% of
retail sales in the prior year.  The overall increase in SG&A
resulted primarily from increased selling-related expenses and
increased infrastructure expenses brought about by the Company's
store development program.

     Depreciation expense was $6.8 million in fiscal 1994,
compared to $5.5 million in fiscal 1993.  The 25% increase in
fiscal 1994 resulted primarily from additions to property and
equipment from the Company's store development activities.

LIQUIDITY AND CAPITAL RESOURCES

     At February 3, 1996, the Company had working capital of
$102.2 million compared to $94.6 million at January 28, 1995.
Cash provided by operating activities was $14.9 million in fiscal
1995, compared to $33.4 million in fiscal 1994.  The decrease in
cash provided by operating activities in fiscal 1995 resulted
primarily from higher merchandise inventory levels, increased
accounts receivable balances and by lower net income.  At
February 3, 1996, the Company had $47.9 million in cash, cash
equivalents and short-term investments, compared to $46.2 million
at January 28, 1995.

     In February 1996, the Company entered into a new unsecured
revolving credit agreement. The facility provides for borrowings
of up to $20 million and an additional letter of credit facility
of $15 million. The revolving credit agreement is committed until
May 1999 and the letter of credit facility is renewable annually.
The credit agreement contains various financial covenants and
limitations, including maintenance of specific financial ratios
and a limitation on capital expenditures of $25 million per year,
or $60 million, during the length of the agreement.  The
agreement replaces a revolving credit and term loan agreement
which was committed until May 1998, and provided for borrowings
of up to $35 million and an additional annually renewable letter
of credit facility of $15 million.  The Company feels the terms
of the new revolving credit agreement better support the
Company's future working capital needs and the agreement contains
more flexibility as to financial covenant requirements.

     In fiscal 1994, the Company entered into an agreement with a
lessor to lease up to $25 million of new store fixtures, point-of-
sales devices and warehouse equipment.  In January 1995, the
Company leased $10 million of assets under this agreement and in
fiscal 1995 the Company leased an additional $9.5 million of
qualifying assets.  The operating leases are for a term of seven
years but may be cancelled annually upon proper 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.

     Expenditures for property and equipment totaled $9.4
million, $25.5 million and $17.2 million in fiscal 1995, 1994 and
1993, respectively.  The expenditures for fiscal 1995 included,
in addition to store development expenditures, costs relating to
the installation of new point-of-sale terminals in the Company's
stores.  The Company is currently planning very modest store
development in fiscal 1996, pending more favorable business
trends.  The Company intends to open approximately 20 new stores
and to relocate or expand 15 stores in fiscal 1996.  The Company
is currently planning approximately $9.6 million of capital
expenditures for fiscal 1996.
                                                          Page 15

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




                                                          Page 16

Item 8.  Financial Statements and Supplementary Data:

     The response to this Item is submitted in a separate section
     of this report.

Item 9.  Disagreements on Accounting and Financial Disclosures:

     None.


                                                          Page 17
                            PART III

Item 10.  Directors and Executive Officers:

      The  directors  and executive officers of the  Company  and
their ages as of March 31, 1996 are as follows:
              Name                Age        Position

Wayland H. Cato, Jr. * ++          73    Chairman of  the
                                     Board   of   Directors   and
                                     Chief Executive Officer

Edgar T. Cato                      71   Vice Chairman  of
                                     the Board of Directors

Linda McFarland Jenkins            48     President  and
                                     Chief Operating Officer  and
                                     Director

John P. Derham Cato                45    Executive  Vice
                                     President,   President   and
                                     General   Manager   -   It's
                                     Fashion!    Division     and
                                     Director

Alan E. Wiley                      49    Executive  Vice
                                     President, Secretary,  Chief
                                     Financial                and
                                     Administrative  Officer  and
                                     Director

Howard A. Severson                 48    Executive  Vice
                                     President,         Assistant
                                     Secretary,    Chief     Real
                                     Estate       and       Store
                                     Development   Officer    and
                                     Director

Clarice Cato Goodyear * + +        49    Executive  Vice
                                     President    and   Assistant
                                     Secretary and Director

David Kempert                      46    Executive  Vice
                                     President   -  Chief   Store
                                     Operations Officer

Diane  V. Missel                   47     Executive Vice President  -
                                     General Merchandise Manager

Patrick J. McIntyre                51     Senior   Vice
                                     President -  Chief
                                     Information Officer

Stephen R. Clark                   53     Senior   Vice
                                     President  - Human Resources
                                     and Assistant Secretary

Thomas E. Cato                     41   Vice President  -
                                     Divisional Merchandise
                                     Manager,  Accessories   and
                                     Shoes and Director

Robert W. Bradshaw, Jr. * +        62   Director

George S. Currin * +               59   Director

Paul Fulton * +                    62   Director

Grant L. Hamrick * +               57   Director

Robert L. Kirby * +                65   Director

James H. Shaw * +                  67   Director

A.F. (Pete) Sloan * +              66   Director

*   Members of Compensation Committee
+   Members of Audit and Stock Option Committees
++ Member of Audit Committee
                                                          Page 18

     Wayland H. Cato, Jr. is Chairman of the Board of Directors
and has been a director of the Company since 1946.  Since 1960,
he has served as the Company's Chief Executive Officer.

     Edgar T. Cato is the Vice Chairman of the Board of Directors
and has been a director of the Company since 1946.  Mr. Edgar  T.
Cato is the brother of Mr. Wayland H. Cato, Jr.

      Linda  McFarland Jenkins joined the Company in  June  1990.
She currently serves as President and Chief Operating Officer and
has  been  a director since 1991.  Prior to joining the  Company,
she  was  Senior Vice President - General Merchandise Manager  of
J.B.  Ivey & Company, a Charlotte, North Carolina based  regional
department store chain, where she was employed for 11 years.

      John P. Derham Cato has been employed as an officer of  the
Company  since 1981 and has served as a director since 1986.   He
currently  serves  as  Executive Vice  President,  President  and
General Manager - It's Fashion! Division.  Mr. John Cato is a son
of Mr. Wayland H. Cato, Jr.

     Alan E. Wiley joined the Company in July 1992.  He currently
serves  as  Executive Vice President, Secretary, Chief  Financial
and  Administrative Officer and has been a director  since  1994.
From  1981  through  1990  he  held  senior  administrative   and
financial  positions  with  British  American  Tobacco,  U.S.  in
various companies of their specialty retail division.  From  1990
until   joining  the  Company,  he  was  President  and  majority
stockholder  of  Gibbs-Louis, Inc.,  an  Orlando,  Florida  based
women's  specialty  store chain.  In May 1992, Gibbs-Louis,  Inc.
filed  a  petition pursuant to the U.S. Bankruptcy Code  and  was
liquidated in June 1992.

      Howard A. Severson has been an officer of the Company since
1985.  He currently serves as Executive Vice President, Assistant
Secretary,  Chief Real Estate and Store Development  Officer  and
has  been  a  director since March 1995.  Prior  to  joining  the
Company,  Mr. Severson served for five years as the  Director  of
Real  Estate  for  Minnesota Fabric Company,  a  Charlotte  based
retail fabric store chain.

     Clarice Cato Goodyear has been employed by the Company since
1975  and  has  served as a director and officer of  the  Company
since 1979.  She currently serves as Executive Vice President and
Assistant   Secretary.    Ms.   Goodyear   is   a   daughter   of
Mr. Wayland H. Cato, Jr.

       David  Kempert  joined  the  Company  as  Executive   Vice
President - Chief Store Operations Officer in August 1989.   From
1982  until  1989, he was employed by The Gap Stores, an  apparel
specialty  chain, where his most recent position  was  Zone  Vice
President of the Northeast Region.

      Diane  V.  Missel has been an officer of the Company  since
1995.  She currently serves as Executive Vice President - General
Merchandise  Manager. From 1993 until 1995 she  was  employed  by
Motherhood  Maternity  as  Senior  Vice  President   and  General
Merchandise  Manager.  From 1986 until 1993, she  worked  in  her
latest position as the President of both Ups 'N Downs and Capezio
- - - both divisions of U.S. Shoe.

     Patrick J. McIntyre has been an officer of the Company since
1988.   He  currently  serves as Senior Vice  President  -  Chief
Information Officer.  He was previously employed for seven  years
as  Vice  President  of Management Information  Services  at  The
Higbee Company, a Cleveland, Ohio based regional department store chain.
                                                                 
                                                          Page 19
                                                                 
     Stephen R. Clark has been an officer of the Company since
1994.  He currently serves as Senior Vice President, Human
Resources.  From 1990 until 1994, he was employed by Gantos, a
women's specialty apparel retailer,  as Vice President, Human
Resources.

      Thomas E. Cato has been employed by the Company since 1977,
has served as an officer since 1986 and has been a director since
1993.    He   currently  serves  as  Vice  President,  Divisional
Merchandise Manager - Accessories and Shoes.  Mr. Thomas Cato  is
a son of Mr. Wayland H. Cato, Jr.

      Robert  W. Bradshaw, Jr. has been a director of the Company
since  1994.   Since  1961, he has been engaged  in  the  private
practice of law with Robinson, Bradshaw & Hinson, P.A. and  as  a
shareholder,  officer and director of the  firm.   The  law  firm
serves as General Counsel to the Company.

      George  S. Currin has been a director of the Company  since
1973.   From 1978 to 1989, Mr. Currin was the President and Chief
Executive  Officer and a director of Southeastern  Savings  Bank,
Inc.  Since 1989, he has served as Chairman and Managing Director
of  Fourth  Stockton Company and Chairman of Currin  -  Patterson
Properties LLC.

      Paul  Fulton has been a director of the Company since 1994.
From  July  1988 to December 1993, Mr. Fulton served as President
of  Sara  Lee  Corporation.  Since January 1994, Mr.  Fulton  has
served  as  Dean  of  the Kenan-Flagler Business  School  of  the
University  of  North  Carolina at Chapel Hill.   Mr.  Fulton  is
currently a director of Sonoco Products, NationsBank Corporation,
Bassett Furniture Industries, Inc., and Winston Hotels, Inc.

      Grant  L. Hamrick has been a director of the Company  since
1994.   From 1961 to 1985, Mr. Hamrick was employed by the public
accounting  firm Price Waterhouse and served as Managing  Partner
of the Charlotte, North Carolina office.  Since 1989, Mr. Hamrick
has  served as Senior Vice President and Chief Financial  Officer
for American City Business Journals, Inc.

      Robert  L.  Kirby has been a director of the Company  since
1992.    Mr.   Kirby  served  as  Executive  Vice  President   of
NationsBank of North Carolina from 1983 to 1988 and as  President
and  as  director of NationsBank of Florida from 1988  until  his
retirement in 1990.

     James H. Shaw has been a director of the Company since 1989.
Mr.   Shaw  was  Chairman  of  Consolidated  Ivey's,  a  regional
department store chain, from 1988 until his retirement  in  1989,
Chairman and Chief Executive Officer of J.B. Ivey & Company  from
1986  to 1988 and Chairman and Chief Executive Officer of  Ivey's
Carolinas from 1983 to 1986.

      A.F.  (Pete) Sloan has been a director of the Company since
1994.   Mr. Sloan was Chairman of the Board of Lance, Inc.  where
he  was  employed from 1955 until his retirement  in  1990.   Mr.
Sloan  is  currently a director of Lance, Inc., Bassett Furniture
Industries, Inc., PCA International, Inc., and Richfood, Inc.


                                                          Page 20
Item 11.  Executive Compensation:

      Incorporated  by reference to Registrant's proxy  statement
for 1996 annual stockholders' meeting.

Item  12.   Security Ownership of Certain Beneficial  Owners  and
Management:

      Incorporated  by reference to Registrant's proxy  statement
for 1996 annual stockholders' meeting.

Item 13.  Certain Relationships and Related Transactions:

      Incorporated  by reference to Registrant's proxy  statement
for 1996 annual stockholders' meeting.
                                                       Page 21

                            PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND
         REPORTS ON FORM 8-K

 (a) 1.& 2.  LIST OF FINANCIAL STATEMENTS AND SCHEDULE

      The  response to this portion of Item 14 is submitted as  a
      separate section of this report.

 (a) 3.     LIST OF EXHIBITS

     See Exhibit Index at page 46 of this annual report.

(b)         REPORTS ON FORM 8-K

      No  reports on Form 8-K were filed during the quarter ended
      February 3, 1996.




                                                       Page 22


                   ANNUAL REPORT ON FORM 10-K
                                
          ITEM 8, ITEM 14(A), (1) AND (2), (C) AND (D)
                                
           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
                                
                  LIST OF FINANCIAL STATEMENTS
                                
                        CERTAIN EXHIBITS
                                
                  FINANCIAL STATEMENT SCHEDULE
                                
                   YEAR ENDED FEBRUARY 3, 1996
                                
                      THE CATO CORPORATION
                                
                    CHARLOTTE, NORTH CAROLINA
                                
                                                       Page 23

ITEM 14(A)  1. AND 2.            LIST OF FINANCIAL STATEMENTS AND
                                 FINANCIAL STATEMENT SCHEDULE


THE CATO CORPORATION

The  following  consolidated financial  statements  of  The  Cato
Corporation are included in Item 8:


     Reports of Independent
     Auditors..............................................Pages 24-25
     Consolidated Statements  of
     Income................................................Page 26
     Consolidated Balance Sheets...........................Page 27
     Consolidated Statements of Cash Flows.................Page 28
     Consolidated Statements of Stockholders'Equity........Page 29
     Notes to Consolidated  Financial  Statements..........Pages 30 - 44

The  following consolidated financial statement schedule  of  the
Cato Corporation is included in Item 14 (d):

SCHEDULE II-Valuation and qualifying accounts..............Page 45

All other schedules are omitted because they are not applicable
or the required information is shown in the financial statements
or notes thereto.

                                                          Page 24

                  INDEPENDENT AUDITORS' REPORT

TO THE BOARD OF DIRECTORS AND STOCKHOLDERS
OF THE CATO CORPORATION

We have audited the accompanying consolidated balance sheet of
The Cato Corporation (the Company) as of February 3, 1996, and
the related consolidated statements of income, stockholders'
equity, and cash flows for the fiscal year then ended.  Our audit
also included the financial statement schedule listed in the
Index at Item 14(a) as it relates to the fiscal year ended
February 3, 1996. These financial statements and financial
statement schedule are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these
financial statements and financial statement schedule based on
our audit.  The financial statements and financial statement
schedule of the Company for the years ended January 28, 1995 and
January 29, 1994 were audited by other auditors whose report
dated March 10, 1995 expressed an unqualified opinion on those
statements and schedule.

We conducted our audit in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that
our audit provides a reasonable basis for our opinion.

In our opinion, the February 3, 1996 consolidated financial
statements present fairly, in all material respects, the
financial position of the Company at February 3, 1996, and the
results of its operations and its cash flows for the fiscal year
then ended in conformity with generally accepted accounting
principles.  Also, in our opinion, such financial statement
schedule, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly in all
material respects the information set forth therein.



DELOITTE & TOUCHE LLP

Charlotte, North Carolina
March 15, 1996




                                                          Page 25
                                                                 

REPORT OF INDEPENDENT AUDITORS

BOARD OF DIRECTORS AND STOCKHOLDERS
THE CATO CORPORATION

We have audited the accompanying consolidated balance sheet of
The Cato Corporation as of January 28, 1995 and the related
consolidated statements of income, stockholders' equity, and cash
flows for each of the two years in the period ended January 28,
1995.  Our audits also included the financial statement schedule
listed in the Index at Item 14(a).  These financial statements
and schedule are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial
statements and schedule based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that
our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the consolidated
financial position of The Cato Corporation at January 28, 1995
and the consolidated results of its operations and its cash flows
for each of the two years in the period ended January 28, 1995 in
conformity with generally accepted accounting principles.  Also,
in our opinion, the related financial statement schedule, when
considered in relation to the basic financial statements taken as
a whole, presents fairly in all material respects the information
set forth therein.


                              ERNST & YOUNG LLP




Charlotte, North Carolina
March 10, 1995

                                                          Page 26
                                
                      THE CATO CORPORATION
                CONSOLIDATED STATEMENTS OF INCOME

                                           Fiscal Year Ended
                                       February 3, January 28, January 29,
                                          1996        1995        1994
                                       ----------  -----------  ----------
                                       (In thousands, except per share data)
                                                           
Revenues                                                   
                                                           
Retail sales                             $ 476,638   $ 463,737    $ 407,878
                                                    
Other income (principally                   
 finance and layaway charges)               13,357      12,449       12,021
                                         ---------    --------    ---------
Total revenues                             489,995     476,186      419,899
                                                    
                                                                  
                                                                  
Costs and Expenses                                                
                                                                  
Cost  of  goods sold, including                                   
 occupancy, distribution                   
 and buying                                341,144      324,309     275,090     
Selling, general and                      
 administrative                            122,699     116,144      100,760     
Depreciation                                 7,785       6,844        5,465
Interest                                       292         377          250
                                          --------    --------    ---------
Total operating expenses                   471,920     447,674      381,565
                                          --------    --------    ---------    
                                                                  
                                                                  
Income Before Income Taxes                  18,075      28,512       38,334
                                                                  
Income tax expense                           6,055      10,407       13,532
                                           -------     -------     --------    
                                                                  
Net Income                               $  12,020    $ 18,105    $  24,802
                                         =========    ========    =========     
                                                                  
Earnings Per Common and Common                                    
Equivalent Share                         $     .42    $    .62    $     .84
                                         =========    ========    =========    
                                                                  
Dividends Per Share                      $     .16    $   .145    $    .088
                                         =========    ========    =========

See notes to consolidated financial statements.







                                                          Page 27
                                     
                           THE CATO CORPORATION
                        CONSOLIDATED BALANCE SHEETS

                                                   February 3,     January 28,
                                                      1996             1995
                                                  ------------     ----------
                                                         (In thousands)       
                                                                 
Assets                                                           
Current Assets:                                                  
Cash and cash equivalents                            $  26,183      $  23,963
Short-term investments                                  21,711         22,263
Accounts receivable, net of allowance for                       
 doubtful accounts of $3,401,000 at                     39,792         37,926
 February 3, 1996 and January 28, 1995
Merchandise inventories                                 58,440         54,674
Deferred income taxes                                    1,825          2,053
Prepaid expenses                                         2,486          2,602
                                                   -----------      --------- 
  Total Current Assets                                 150,437        143,481
Property and Equipment                                  54,364         53,146
Other Assets                                             5,094          4,695
                                                   -----------      ---------
  Total Assets                                       $ 209,895      $ 201,322
                                                   ===========      =========
Liabilities and Stockholders' Equity                                    
Current Liabilities:                                                    
Accounts payable                                     $  36,482      $  36,159
Accrued expenses                                        10,458         11,832
Income taxes                                             1,328            909
                                                     ---------      ---------  
  Total Current Liabilities                             48,268         48,900
Deferred Income Taxes                                    4,491          4,192
Other Noncurrent Liabilities                             7,454          6,722
Stockholders' Equity:                                                   
  Class A Common Stock, $.033 par value per                             
  share, 50,000,000 shares authorized;                                    
  23,204,647 shares issued at February 3, 1996        
  and 23,132,327 shares issued and
  outstanding at January 28, 1995                          773            770
   Convertible  Class B Common Stock,  $.033  par                       
   value per share, 15,000,000 shares                                      
   authorized;  5,264,317  shares  issued  and     
   outstanding at February 3, 1996 and
   January 28, 1995                                        176            176
   Preferred  Stock, $100 par  value  per  share,         
   100,000 shares authorized, none issued                    -              -
  Additional paid-in capital                            62,665         62,278
  Retained earnings                                     86,291         78,284
                                                     ---------        -------
                                                       149,905        141,508
   Less Class A Common Stock in treasury, at cost                  
   (40,000 shares at February 3, 1996)                     223              -
                                                     ---------        -------
  Total Stockholders' Equity                           149,682        141,508
                                                                        
  Total Liabilities and Stockholders' Equity         $ 209,895     $  201,322
                                                     =========     ==========
See notes to consolidated financial statements.

                                                        Page 28
                                
                      THE CATO CORPORATION
                   CONSOLIDATED STATEMENTS OF
                            CASH FLOWS

                                           Fiscal Year Ended
                                  ------------------------------------
                                  February 3,  January 28,  January 29,
                                     1996         1995         1994
                                  -----------  -----------  -----------
                                            (In thousands)
Operating Activities                                          
Net income                         $ 12,020     $ 18,105    $ 24,802
                                     
Adjustments   to   reconcile   net                            
income  to  net cash  provided  by                
operating activities:
Depreciation                          7,785        6,844       5,465
Amortization of investment                                  
premiums                                280          235         720
Deferred income taxes                   216          575       1,161
Loss  on disposal of property  and                                 
equipment                                 -          352           -
Changes  in  operating assets  and                                  
liabilities:
 Increase in accounts receivable     (1,866)      (1,112)     (9,077)     
 (Increase) decrease in   
    merchandise inventories          (3,766)       1,140     (22,072)  
 Increase in other assets              (283)      (1,040)     (1,294)
 Increase (decrease) in                            
    accrued income taxes                419          909      (1,198)
 Increase in accounts payable                                  
    and other liabilities                93        7,386       7,995
                                    -------      -------     -------
Net  cash  provided  by  operating                                  
  activities                         14,898       33,394       6,502
                                    -------      -------     -------

Investing Activities                                                
Expenditures for property and   
 equipment                          (9,415)      (25,484)     (17,214)
Proceeds from sale of property and                                 
 equipment                               -           378            - 
Purchases of short-term           
 investments                       (10,442)      (11,882)     (34,081)       
Sales of short-term investments     11,566         9,145       16,577
                                   --------      --------     --------     
Net cash used in investing          
 activities                         (8,291)      (27,843)     (34,718)    
                                   --------      --------     --------     
Financing Activities                                                
Dividends paid                      (4,554)       (4,115)      (2,499)
Purchase of treasury stock            (223)            -            -
Proceeds   from   employee   stock                                 
 purchase plan                         381           435            -
Proceeds   from   stock    options                                  
 exercised                               9            91        1,459
Proceeds from sale of common stock       -             -       24,262
Income tax benefit from stock                                
 options exercised                        -            -        1,293
Repayments of life insurance                   
 policy loans                             -            -         (203) 
                                    --------     --------    ---------         
Net cash provided by (used in)              
 financing activities                (4,387)      (3,589)      24,312
                                    --------      -------    ---------     
                               
Net Increase (Decrease) in Cash                          
 and Cash Equivalents                 2,220        1,962       (3,904)
Cash and Cash Equivalents at                                  
Beginning of Year                    23,963       22,001       25,905
                                    -------      -------      -------        
Cash and Cash Equivalents at  End                   
 of Year                          $  26,183    $  23,963    $  22,001
                                  =========    =========    ========= 

See notes to consolidated financial statements.


                                                                 Page 29
                                    
                          THE CATO CORPORATION
             CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



                                   CONVERTIBLE      
                        CLASS A    CLASS B   ADDITIONAL                
                        COMMON     COMMON     PAID-IN    RETAINED   TREASURY
                         STOCK      STOCK     CAPITAL    EARNINGS     STOCK  
                       --------    --------  --------    --------   --------    
                                             (In thousands)
                                                                         
Balance - January   
 30, 1993              $    608    $    176  $ 41,715    $ 42,532   $  6,815
                                                                         
Net income                                                 24,802              
                                    
Dividends paid                                             
 ($.088 per share)                                         (2,499)
Sale of Class A                                                     
 Common Stock -                                  
 1,012,500 shares            34                24,228
Class A Common Stock                                                     
 sold through                                   
 stock option                            
 plans - 178,550
 shares                       6                 1,193
 Treasury shares sold                                                           
 through stock                                                  
 options plans -                            
 23,300 shares                                    249                      (11)
Retirement of                                                           
 treasury stock -                                             
 5,778,970 shares          (192)               (6,612)                  (6,804)
Three-for-two  stock                                                     
 split - 9,395,385                               
 shares of Class A           
 Common Stock               313                  (313) 
Income tax benefit                                                     
 from stock options                             
 exercised                                      1,293
Shares converted                                                     
 from Class B Common                                                          
 Stock to Class A                     
 Common Stock
 - 18,000 shares              -           -
                       --------     -------   --------     -------     -------
Balance - January                                                      
 29, 1994                   769         176     61,753      64,835           -
                                                                         
Net income                                                  18,105
Dividends paid                                         
 ($.145 per share)                                          (4,115)
Class A Common Stock                                                     
 sold through employee                             
 stock purchase 
 plan - 41,769 shares         1                    434                      
Class A Common Stock                                                     
 sold through stock 
 option plans - 12,350
 shares                       -                     91
Unrealized losses on                                                     
 available for sale                                           
 securities, net                                           
 of deferred income                                           
 tax benefit
 of $311,000                                                  (541)
                       --------     -------   --------      -------    ------
Balance - January                                                          
 28, 1995                   770         176     62,278       78,284         -
                                                                               
Net income                                                   12,020           
 Dividends paid
 ($.16 per share)                                            (4,554)
                                                             
Class A Common Stock                                                           
 sold through employee 
 stock purchase
 plan - 68,720 shares         3                   378
Class A Common Stock                                                           
 sold through stock
 option plans
 - 3,600 shares               -                     9
Purchase of treasury                                                           
 shares - 40,000 shares                                                    223
Unrealized gains on                                                           
 available for sale                                           
 securities, net                                         
 of deferred income                                        
 taxes of $311,000                                             541
                       -------     -------   --------     --------    --------
                                                                  
Balance - February 
 3, 1996             $     773   $     176  $  62,665   $   86,291   $     223
                       =======     =======   ========     ========    ========

See notes to consolidated financial statements.



                                                          Page 30

THE CATO CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   Summary of Significant Accounting Policies:

     Principles of Consolidation - The consolidated financial
statements include the accounts of the Company and its wholly-
owned subsidiaries.  All significant intercompany balances and
transactions have been eliminated.
     Description of Business and Fiscal Year - The Company has
principally one segment of business - operation of women's
apparel specialty stores.  The Company's stores operate under the
names Cato, Cato Fashions, Cato Plus and It's Fashion! and are
located primarily in strip shopping centers in non-metropolitan
markets in the South and Southeastern United States. The
Company's fiscal year ends on the Saturday nearest January 31.
The fiscal year ended February 3, 1996 included fifty-three weeks
and the fiscal years ending January 28, 1995 and January 29, 1994
included fifty-two weeks.
     Use of Estimates - The preparation of the Company's
financial statements in conformity with generally accepted
accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting period.  Actual
results could differ from those estimates.
     Cash Equivalents and Short-Term Investments - Cash
equivalents consist of highly liquid investments with original
maturities of three months or less.  Investments with original
maturities beyond three months are classified as short-term
investments. The fair value of short-term investments are based
on quoted market prices.
     The Company's short-term investments held at February 3,
1996 and January 28, 1995 are classified as available-for-sale.
Available for sale securities are carried at fair value, with
unrealized gains and losses, net of income taxes, reported as an
adjustment to retained earnings. The amortized cost of debt
securities is adjusted for amortization of premiums and accretion
of discounts to maturity.  The amortization of premiums,
accretion of discounts and realized gains and losses are included
in other income.
     Accounts Receivable - Accounts receivable include customer
trade accounts, customer layaway receivables and miscellaneous
trade receivables.  Customer receivables related to layaway sales
are reflected net of a reserve for unrealized profit.  Net
layaway receivables totaled approximately $2,679,000 and
$2,019,000 at February 3, 1996 and January 28, 1995,
respectively.
     Supplemental Cash Flow Information - Interest paid during
the fiscal years ended February 3, 1996, January 28, 1995 and
January 29, 1994 was $375,000, $202,000 and $271,000,
respectively.  Income tax payments, net of refunds received, for
the fiscal years ended February 3, 1996, January 28, 1995 and
January 29, 1994 were $5,577,000, $8,495,000 and $12,828,000,
respectively.
     Inventories - Merchandise inventories are stated at the
lower of cost (first-in, first-out method) or market as
determined by the retail method.




                                                          Page 31

     Property and Equipment - Property and equipment are recorded
at cost.  Maintenance and repairs are charged to operations as
incurred; renewals and betterments are capitalized.  Depreciation
of property and equipment is provided on the straight-line method
over the estimated useful lives of the related assets.
     Retail Sales - Revenues from retail sales (including layaway
transactions) are recognized at the time of the sale, net of
returns, and exclude sales taxes.
     Advertising - Advertising costs are expensed in the period
in which they are incurred.  Advertising expense was $8,803,000,
$9,046,000 and $7,350,000 for the fiscal years ended February 3,
1996, January 28, 1995 and January 29, 1994, respectively.
     Earnings Per Common and Common Equivalent Share - Earnings
per share have been computed based on 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
earnings per common and common equivalent share computations were
28,597,323, 29,113,091 and 29,655,394 for the fiscal years ended
February 3, 1996, January 28, 1995 and January 29, 1994,
respectively. All per share amounts reflect a three-for-two stock
split effected June 28, 1993.
     Income Taxes - The Company and its subsidiaries file a
consolidated federal income tax return.  Income taxes are
provided based on the liability method of accounting, whereby
deferred income taxes are provided for temporary differences
between the financial reporting basis and the tax basis of the
Company's assets and liabilities.
     Store Opening Costs - Costs relating to the opening of new
stores or the relocating or expanding of existing stores are
expensed as incurred.
     Closed Store Lease Obligations - At the time stores are
closed, provision is made for the rentals required to be paid
over the remaining lease terms.  Rentals due the Company under
non-cancelable subleases are offset against the related
obligations in the year the sublease is signed.  There is no
offset for assumed sublease revenues.
     Reclassifications - Certain reclassifications have been made
to the consolidated financial statements for prior fiscal years
to conform with classifications used as of February 3, 1996.
                                                                       Page 32

2.   Short-Term Investments:

     Short-term investments at February 3, 1996 include the following:

                                               Unrealized            Estimated
Security Type                      Cost      Gains    (Losses)      Fair Value
- - --------------                     ----      -----    --------      ----------
                                               (In thousands)

Obligations of states 
 and political subdivisions    $  17,285    $    86   $    (5)      $   17,366
Corporate debt securities          2,000         -        (44)           1,956
                               ---------    -------   --------      ----------
Subtotal                          19,285         86       (49)          19,322

Equity securities                  2,426         -        (37)           2,389
                               ---------    -------   --------      ----------
Total                           $ 21,711    $    86   $   (86)      $   21,711
                               =========    =======   ========      ==========


     Short-term investments at January 28, 1995 include the following:

                                                   Unrealized        Estimated
Security Type                         Cost          (Losses)        Fair Value
- - -------------                       ------         ----------       ----------
                                                  (In thousands)

Obligations of states
 and political subdivisions       $  16,567        $    (120)         $ 16,447
Corporate debt securities             2,000             (160)            1,840
                                  ---------        ----------         --------

Subtotal                             18,567             (280)           18,287

Equity securities                     4,548             (572)            3,976
                                  ---------         ---------         --------

Total                              $ 23,115         $   (852)         $ 22,263
                                  =========         =========         ========


     The unrealized losses at January 28, 1995 of $541,000, net of an income
tax benefit of $311,000, is included in stockholders' equity as an adjustment
to retained earnings.


                                                                              
                                                                              
                                                           Page 33


     The amortized cost and estimated fair value of debt and
marketable equity securities at February 3, 1996, by contractual
maturity, are shown below:
                                                       Estimated
Security Type                         Cost             Fair Value
- - -------------                      -------             ----------
                                         (In thousands)

Due in one year or less          $  13,607             $   13,647
Due in one year
 through three years                 5,678                  5,675
                                 ---------             ----------
Subtotal                            19,285                 19,322

Equity securities                    2,426                  2,389
                                 ---------             ----------
Total                            $  21,711             $   21,711
                                 =========             ==========

                                                           Page 34

3.   Accounts Receivable:

     Accounts receivable consist of the following:

                                   February 3,         January 28,
                                       1996               1995
                                   -----------         -----------         
                                            (In thousands)

Customer accounts-
 principally deferred
 payment accounts                    $ 41,331             $ 38,291
Miscellaneous trade
 receivables                            1,862                3,036
                                     --------             --------    
    Total                              43,193               41,327
Less allowance for
 doubtful accounts                      3,401                3,401
                                     --------             --------
Accounts receivable - net            $ 39,792             $ 37,926
                                     ========             ========

     Finance charge and late charge revenue on customer deferred
payment accounts were $6,535,000  $6,324,000 and $5,539,000 for
the fiscal years ended February 3, 1996, January 28, 1995 and
January 29, 1994, respectively, and the provision for doubtful
accounts was $2,918,000, $2,888,000 and $1,352,000, for the fiscal
years ended February 3, 1996, January 28, 1995 and January 29,
1994, respectively.  The provision for doubtful accounts is
classified as a component of selling, general and administrative
expenses.
                                                           Page 35
4.   Property and Equipment:

     Property and equipment consist of the following:

                                       February 3,         January 28,
                                          1996                1995
                                       -----------         -----------
                                                (In thousands)


Land and improvements                   $   1,853          $       763
Buildings                                  15,481                6,751
Leasehold improvements                     16,182               12,811
Fixtures and equipment                     57,096               49,897
Construction in progress                    2,449               14,352
                                        ---------          ----------- 
  Total                                    93,061               84,574
Less accumulated
 depreciation                              38,697               31,428
                                        ---------          -----------

Property and equipment - net            $  54,364          $    53,146
                                        =========          ===========



                                                           Page 36
5.   Accrued Expenses:

     Accrued expenses consist of the following:

                                          February 3,         January 28,
                                             1996                1995
                                          -----------         -----------    
                                                    (In thousands)
Accrued bonus and retirement
 savings plan contributions                $    1,742          $    1,787
Accrued payroll and related items               2,819               4,472
Closed stores                                     687                 486
Property taxes                                  1,207               1,018
Contingent rent                                   604                 735
Advertising                                       253                 267
Accrued credit expenses                           384                 306
Accrued data processing expenses                  234                 280
Accrued heath care plan contributions             428                 285
Other                                           2,100               2,196
                                           ----------           ---------
Total accrued expenses                     $   10,458           $  11,832
                                           ==========           =========

                                                           Page 37
6.   Financing Arrangements:

     In February 1996, the Company entered into a new unsecured
revolving credit agreement which provides for borrowings of up to
$20 million and an additional letter of credit facility of $15
million.  The revolving credit agreement is committed until May
1999 and the letter of credit facility is renewable annually. The
revolving credit agreement contains various financial covenants,
including the maintenance of specific financial ratios.  The
agreement replaces an unsecured revolving credit and term loan
agreement, which was committed until May 1998, and provided $35
million of available borrowings and a $15 million letter of credit
facility. There were no borrowings outstanding under the prior
agreement at February 3, 1996 or January 28, 1995.
     The Company had approximately $6,137,000 and $8,607,000 at
February 3, 1996 and January 28, 1995, respectively, of
outstanding irrevocable letters of credit relating to purchase
commitments.  Upon satisfaction of the terms of the letters of
credit, the Company is obligated to pay the issuing bank the
dollar amount of the commitment.
                                                           Page 38
7.   Stockholders' Equity:

     The holders of Class A Common Stock are entitled to one vote
per share, whereas the holders of Class B Common Stock are
entitled to ten votes per share.  Each share of Class B Common
Stock may be converted at any time into one share of Class A
Common Stock.  Subject to the rights of the holders of any shares
of Preferred Stock that may be outstanding at the time, in the
event of liquidation, dissolution or winding up of the Company,
holders of Class A Common Stock are entitled to receive a
preferential distribution of $1.00 per share of the net assets of
the Company.  Cash dividends on the Class B Common Stock cannot be
paid unless cash dividends of at least an equal amount are paid on
the Class A Common Stock.

     The Company's charter provides that shares of Class B Common
Stock may be transferred only to certain "Permitted Transferees"
consisting generally of the lineal descendants of holders of Class
B Stock, trusts for their benefit, corporations and partnerships
controlled by them and the Company's employee benefit plans.  Any
transfer of Class B Common Stock in violation of these
restrictions, including a transfer to the Company, results in the
automatic conversion of the transferred shares of Class B Common
Stock held by the transferee into an equal number of shares of
Class A Common Stock.

     In June 1993, the Company effected a three-for-two stock
split in the form of a stock dividend.  The split resulted in the
issuance of 9,395,385 shares of Class A Common Stock to Class A
and B shareholders.  All references in the financial statements to
average numbers of shares outstanding and related prices, per
share amounts and stock option plan data reflect the split.

     In October 1993, the Company registered 250,000 shares of
Class A Common Stock available for issuance under an Employee
Stock Purchase Plan (the "Plan").  Under the terms of the Plan,
substantially all employees may purchase Class A Common Stock
through payroll deductions of up to 10% of their salary.  The
Class A Common Stock is purchased at the lower of 85% of market
value on the first or last business day of a six-month payment
period.  Additionally, each April 15, employees are given the
opportunity to make a lump sum purchase of up to $10,000 worth of
Class A Common Stock at 85% of market value.  The number of shares
purchased by participants through the plan were 68,720 shares and
41,769 shares for the years ended February 3, 1996 and January 28,
1995, respectively.

     In 1987, the Company adopted an Incentive Stock Option Plan
and a Non-Qualified Stock Option Plan for key employees of the
Company.  In 1991, the Board of Directors of the Company amended
the 1987 option plans increasing the number of shares reserved
under the plans from 2,100,000 shares to 3,150,000 shares.  In
1994, the Board of Directors increased the number of shares
issuable under the plans to 3,900,000 shares of which 825,000
shares are issuable under the Incentive Stock Option Plan and
3,075,000 shares are issuable under the Non-Qualified Stock Option
Plan.  The purchase price of the shares under option must be at
least 100 percent of the fair market value of Class A Common Stock
at the date of the grant and must be exercisable not later than 10
years after the date of the grant unless otherwise expressly
authorized by the Board of Directors.
                                                           Page 39
     Option plan activity for the three fiscal years ended
February 3, 1996 is set forth below:

                                           Number of              Price Per
                                            Shares                  Share
                                           ---------           ---------------
Outstanding options,
   January 30, 1993                        2,501,550           $ 1.33 -  13.17
   Granted                                   226,750            17.50 -  23.06
   Exercised                                (224,750)            1.50 -  13.17
   Cancelled                                 (50,700)            1.50 -  19.17
                                           ----------
Outstanding options,
   January 29, 1994                         2,452,850            1.33 -  23.06
   Granted                                    584,500            6.75 -  17.13
   Exercised                                  (12,350)           3.25 -   8.00
   Cancelled                                  (32,700)           3.25 -  20.67
                                           -----------
Outstanding options,
   January 28, 1995                         2,992,300            1.33 -  23.00  
   Granted                                    883,250            6.19 -   8.13
   Exercised                                   (3,600)           1.33 -   8.00
   Cancelled                                 (854,150)           6.19 -  23.00
                                           ------------ 
Outstanding options,
   February 3, 1996                         3,017,800          $ 1.42 -  $8.42
                                           ============        ===============
Exercisable at
   February 3, 1996                         1,881,950          $ 1.42 -  $8.42
                                           ============        =============== 

    Outstanding options at February 3, 1996 covered 927,918
shares of Class B Common Stock and 2,089,882 shares of Class A
Common Stock.  Outstanding options at January 28, 1995 covered
927,918 shares of Class B Common Stock and 2,064,382 shares of
Class A Common Stock. Options available to be granted under the
option plans were 358,600 shares at February 3, 1996 and 387,700
shares at January 28, 1995.
                                                           Page 40
8.   Employee Benefit Plans:

     The Company has a defined contribution retirement savings
plan (401(k)) which covers all employees who meet minimum age and
service requirements.  The 401(k) plan allows participants to
contribute up to 16% of their annual compensation.  The Company is
obligated to make a minimum contribution and further Company
contributions, at the discretion of the Board of Directors, are
based on a formula of percentages of pre-tax profits.  The
Company's contributions for the years ended February 3, 1996,
January 28, 1995 and  January 29, 1994 were approximately
$961,000,  $1,278,000 and $2,272,000, respectively.  The Company
has an Employee Stock Ownership Plan (ESOP), which covers
substantially all employees who meet minimum age and service
requirements.  The Board of Directors determines contributions to
the ESOP.  No contributions were made to the ESOP for the years
ended February 3, 1996,  January 28, 1995 and January 29, 1994,
respectively.
                                                           Page 41
9.   Leases:

     The Company has operating lease arrangements for store
facilities and equipment.  Facility leases generally are for
periods of five years with renewal options, and most provide for
additional contingent rentals based on a percentage of store sales
in excess of stipulated amounts.  Equipment leases are generally
for three-to seven-year periods.  During the years ended February
3, 1996 and January 28, 1995, the Company entered into an
agreement with a lessor to lease $9.5 and $10 million,
respectively, of store fixtures, point-of-sale devices and
warehouse equipment.  These leases, which are being accounted for
as operating leases, are for terms of seven years but may be
cancelled annually upon proper 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.  If
the Company cancelled the leases on their next anniversary dates,
the purchase price for the equipment would be approximately
$16,941,000.

     The minimum commitments relating to future payments under non-
cancelable operating leases are (in thousands):


       Fiscal Year
       -----------
          1996                          $ 28,450
          1997                            21,956
          1998                            16,101
          1999                            11,289
          2000                             7,038
          2001 and thereafter             13,924
                                         -------
          Total minimum lease payments  $ 98,758

     The following schedule shows the composition of total rental
expense for all leases:



                                     Fiscal Year Ended
                               ---------------------------------------------
                               February 3,         January 28,    January 29,
                                  1996               1995           1994
                               -----------         -----------    -----------  
                                                (In thousands)

Minimum rentals                   $ 28,666            $ 24,817        $ 20,180
Contingent rent                        363                 658             872
                                  --------            --------        --------
Total rental expense              $ 29,029            $ 25,475        $ 21,052
                                  ========            ========        ========
                                                               
                                                                    Page 42
10.  Income Taxes:

     The provisions for income taxes consist of the following:

                                       Fiscal Year Ended
                 ----------------------------------------------------------- 
                              February  3,     January 28,      January 29,
                                 1996             1995             1994
                              ------------     -----------      -----------    
                                             (In thousands)

Current income taxes:                                     
   Federal                    $ 4,976           $ 9,681             $ 10,488  
   State                          863               151                  590
                              -------           -------             --------
      Total                     5,839             9,832               11,078
                              -------           -------             -------- 
Deferred income taxes:                                     
   Federal                        861               518                1,061
   State                         (645)               57                  100
                              -------           -------             --------
      Total                       216               575                1,161
                              -------           -------             --------  
Allocation of tax                                          
 benefit to capital 
 for stock options
 exercised                          -                 -                1,293
Total income tax              --------          --------            --------   
expense                     $    6,055         $  10,407           $  13,532
                              ========          ========            ========  

     The components of the provision for deferred income taxes are
as follows:

                                              Fiscal Year Ended
                                     ----------------------------------
                                     February      January      January
                                         3,           28,          29,
                                       1996          1995         1994
                                     --------      -------      -------        
                                                (In thousands)

Depreciation                         $ 1,244      $   901       $    74
Provision for doubtful                        
 accounts                                (34)         (86)          206
Restructuring expenses                    30           18           418
Inventory valuation                     (274)         (50)          (41)
Self-insurance reserve                     -          (12)          113
Change in tax rate                         -            -            13
Other                                   (750)        (196)          378
                                     --------      -------      --------  
Total                                $   216      $   575       $ 1,161
                                     ========     ========      ========        

                                                   Page 43
     Significant components of the Company's deferred tax assets
and liabilities as of February 3, 1996 and January 28, 1995 are as
follows:


                                           February 3,        January 28,
                                              1996               1995
                                           -----------       -----------
                                                   (In thousands)

Deferred tax assets:
Bad debt reserve                              $  1,362          $   1,329
   Inventory valuation                             709                435
   Unrealized losses on short-
      term investments                               -                311
   Reserves                                        507                992
                                              --------          ---------
      Total deferred tax assets                  2,578              3,067
                                              --------          ---------
Deferred tax liabilities:
   Tax over book depreciation                    5,425              4,607
   Other, net                                     (181)               599
                                              --------          ---------
     Total deferred tax liabilities              5,244              5,206
                                              --------          ---------
Net deferred tax liabilities                  $  2,666          $   2,139
                                              ========          =========

     The reconciliation of the Company's effective income tax rate
with the statutory rate is as follows:

                                        Fiscal Year Ended
                      -------------------------------------------------------
                      February 3,           January 28,           January 29,
                         1996                 1995                  1994
                      -----------           -----------           -----------

Federal income
   tax rate              35.0%                  35.0%                  35.0%
State income taxes        2.8                    0.5                    1.3
Other                    (4.3)                   1.0                   (1.0)
                      -----------           ------------           -----------
Effective income
   tax rate              33.5%                  36.5%                  35.3%
                      ===========           =============          ===========

                                                           Page 44
11.  Quarterly Financial Data (Unaudited):

     Summarized quarterly financial results are as follows (in
thousands, except per share data):

                          First    Second    Third     Fourth
Fiscal 1995                Qtr       Qtr      Qtr       Qtr
- - -----------              -------  --------  --------  --------
Retail Sales           $ 114,461 $ 114,739 $ 105,825 $ 141,613
Total revenues           117,850   109,331   145,059   117,755
Cost of goods sold,                                          
 including occupancy,
 distribution and      
 buying                   75,276    82,256    80,097   103,515
Net income (loss)          7,498     2,963    (1,492)    3,051
Earnings (loss) per                                          
common and             
common equivalent         
share                   $    .26 $     .10 $    (.05) $    .11
                                                             
                                                             
                                                             
Fiscal 1994                                                  
- - ------------
Retail Sales            $ 110,105 $ 110,196 $ 109,111 $ 134,325
Total revenues            113,131   113,263   112,212   137,580
Cost of goods sold,                                          
 including occupancy,
 distribution and                                          
 buying                    70,781    77,020    77,505    99,003
Net income                  8,210     4,325     2,799     2,771
Earnings per common                                          
 and common            
 equivalent share        $    .28 $     .15  $    .10 $     .10
                                                             
                                                           Page 45
                                 
                            SCHEDULE II
                 VALUATION AND QUALIFYING ACCOUNTS
                 ----------------------------------                   

                                               Allowance        Reserve
                                                  for            for
                                               Doubtful         Rental
                                               Accounts       Commitments
                                                  (a)             (b)
                                               -----------       -----------
                                                      (In thousands)
                                                         
Balance at January 30, 1993                   $   3,750          $    167
  Additions charged to costs and expenses         1,352               268
  Additions (Deductions) charged to                 
   other accounts                                   605 (d)           269 (e)
   Deductions                                    (2,545)(c)          (414)
                                               ------------       -----------  
                                                    
Balance at January 29, 1994                       3,162                290
  Additions charged to costs and                    
  expenses                                        2,888                825
  Additions (Deductions) charged to                 
   other accounts                                   843  (d)             -
  Deductions                                     (3,492) (c)          (700)
                                               -------------      ----------- 
                                                    
Balance at January 28, 1995                       3,401                415
  Additions charged to costs and                    
   expenses                                       2,918              1,199
  Additions (Deductions) charged to                 
   other accounts                                   758  (d)             -
  Deductions                                     (3,676) (c)         ( 955)
                                                ------------      ----------
                                                    
Balance at February 3, 1996                    $  3,401            $   659
                                                ============      ==========

(a)  Deducted from trade accounts receivable.

(b)  Provision for the difference between costs and revenues from
     noncancelable subleases over the
     lease terms of closed stores.

(c)  Uncollectible accounts written off.

(d)  Recoveries of amounts previously written off.

(e)  Transferred from restructuring reserve.



                                                       Page 46

                         EXHIBIT INDEX

Designation of
   Exhibit                                                  Page
- - --------------                                             --------- 
     22           Subsidiaries of the Registrant              47

     23           Consents of Independent Auditors            48  - 49


                                                       Page 47

                           EXHIBIT 22

                 SUBSIDIARIES OF THE REGISTRANT


Name of                         State of                  Name under which
Subsidiary                      Incorporation         Subsidiary does Business
- - ----------                      -------------         -----------------------
C.H.W. Corporation              Delaware              C.H.W. Corporation

Providence Insurance Company    A Bermudian Company   Providence Insurance 
    Limited                                           Company Limited


                                                      Page 48

                           EXHIBIT 23
                                
                 CONSENT OF INDEPENDENT AUDITORS


We consent to the incorporation by reference in the Registration
Statement (Form S-8 No. 33-41314) pertaining to The Cato
Corporation Employee Incentive Stock Option Plan, in the
Registration Statement (Form S-8 No. 33-41315) pertaining to The
Cato Corporation Non-qualified Stock Option Plan, and in the
Registration Statement (Form S-8 No. 33-69844) pertaining to The
Cato Corporation Employee Stock Purchase Plan, of our report
dated March 15, 1996, with respect to the consolidation financial
statements and financial statement schedule of The Cato
Corporation included in the Annual Report on Form 10-K for the
year ended February 3, 1996.



DELOITTE & TOUCHE LLP

Charlotte, North Carolina
April 25, 1996
                                                      Page 49



                           EXHIBIT 23
                                
                 CONSENT OF INDEPENDENT AUDITORS


We  consent to the incorporation by reference in the Registration
Statement  (Form  S-8  No.  33-41314)  pertaining  to  the   Cato
Corporation  Employee  Incentive  Stock  Option  Plan,   in   the
Registration Statement (Form S-8 No. 33-41315) pertaining to  the
Cato  Corporation  Non-Qualified Stock Option Plan,  and  in  the
Registration Statement (Form S-8 No. 33-69844) pertaining to  the
Cato  Corporation  Employee Stock Purchase Plan,  of  our  report
dated  March 10, 1995, with respect to the consolidated financial
statements and schedule of the Cato Corporation included  in  the
Annual Report (Form 10-K) for the year ended February 3, 1996.



                              ERNST & YOUNG LLP


Charlotte, North Carolina
April 25, 1996

                                                      Page 50


                           SIGNATURES


      Pursuant to the requirements of Section 13 or 15(d) of  the
Securities Exchange Act of 1934, Cato has duly caused this report
to  be  signed  on its behalf by the undersigned, thereunto  duly
authorized.

                                   The Cato Corporation

By /s/ Wayland H. Cato, Jr.               By /s/ Robert M. Sandler
  -----------------------------             ------------------------- 
  Wayland H. Cato, Jr.                      Robert M. Sandler
  Chairman of the Board of                  Senior Vice President -
  Directors and                             Controller
  Chief Executive Officer

By /s/ Alan E. Wiley
  -----------------------------
   Alan E. Wiley
   Executive Vice President- Secretary,
   Chief Financial and Administrative
   Officer

Date:  April 25, 1996

      Pursuant to the requirements of the Securities Exchange Act
of  1934,  this  report has been signed below  by  the  following
persons on behalf of the Registrant and in the capacities and  on
the date indicated:
   /s/ Wayland H. Cato, Jr.          /s/ Robert W. Bradshaw, Jr.
   ------------------------          ----------------------------      
     Wayland H. Cato, Jr.             Robert W. Bradshaw, Jr.
          (Director)                         (Director)
    /s/ Edgar T. Cato                /s/ George S. Currin
    -----------------------          -----------------------------    
        Edgar T. Cato                     George S. Currin
          (Director)                         (Director)
    /s/ Linda McFarland Jenkins       /s/ Paul Fulton
    ------------------------          -----------------------------     
   Linda McFarland Jenkins                  Paul Fulton
          (Director)                         (Director)
    /s/ John P. Derham Cato           /s/ Grant L. Hamrick
    ------------------------          ------------------------------ 
    John P. Derham Cato                  Grant L. Hamrick
          (Director)                         (Director)
    /s/ Alan E. Wiley                 /s/ Robert L. Kirby
    ------------------------          -------------------------------       
        Alan E. Wiley                     Robert L. Kirby
         (Director)                          (Director)
    /s/ Howard A. Severson                                    
    ------------------------          -------------------------------     
      Howard A. Severson                  James H. Shaw
          (Director)                         (Director)             
                                      /s/ A.F. (Pete) Sloan
    ------------------------          -------------------------------   
     Clarice Cato Goodyear                A.F. (Pete) Sloan
          (Director)                         (Director)
    /s/ Thomas E. Cato
    -------------------------
        Thomas E. Cato
          (Director)


 

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 YEAR FEB-03-1996 FEB-03-1996 26,183 21,711 43,193 3,401 58,440 150,437 54,364 38,697 209,895 48,268 0 0 0 949 148,956 209,895 476,638 489,995 341,144 341,144 0 2,918 292 18,075 6,055 12,020 0 0 0 12,020 0.42 0