SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C.  20549
                                 FORM 10-Q

       [ X ]  Quarterly Report Pursuant To Section 13 or 15(d) of
                 The Securities Exchange Act of 1934

             For the quarterly period ended September 1, 1995
                                             ---------------
                                  OR
       [   ]  Transition Report Pursuant To Section 13 or 15(d) of
                 The Securities Exchange Act of 1934

For the transition period from                 to
                               ----------------  ----------------
Commission File Number 1-4365
                       ------

                          OXFORD INDUSTRIES, INC.
- ------------------------------------------------------------------
          (Exact name of registrant as specified in its charter)

            Georgia                           58-0831862
- -------------------------------     ------------------------------
(State or other jurisdiction of           (I.R.S. Employer
incorporation or organization)         Identification Number)

            222 Piedmont Avenue, N.E., Atlanta, Georgia  30308
            --------------------------------------------------
                 (Address of principal executive offices)
                                (Zip Code)

                              (404) 659-2424
           ----------------------------------------------------
           (Registrant's telephone number, including area code)

                              Not Applicable
- ------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed
since last report.)

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

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

                                   Number of shares outstanding
    Title of each class                as of October 6, 1995
- ---------------------------        ----------------------------
Common Stock, $1 par value                   8,705,079






                     PART I.  FINANCIAL INFORMATION


Item 1.  Financial Statements.
- ------------------------------
                             OXFORD INDUSTRIES, INC.
                       CONSOLIDATED STATEMENTS OF EARNINGS
             QUARTERS ENDED SEPTEMBER 1, 1995 AND SEPTEMBER 2, 1994
                                   (UNAUDITED)

                                                  Quarter Ended
                                            --------------------------
$ in thousands except per                 September 1,    September 2,
  share amounts                               1995            1994
- -------------------------                   ----------    ------------

Net Sales                                     $189,254        $165,304
                                              --------        --------
Costs and Expenses:
     Cost of goods sold                        157,131         133,432
     Selling, general
       and administrative                       25,318          23,048
     Provision for environmental
       remediation                               4,500             -
     Interest                                    1,841             664
                                              --------        --------
                                               188,790         157,144
                                              --------        --------
Earnings Before Income Taxes                       464           8,160
Income Taxes                                       186           3,304
                                              --------        --------
Net Earnings                                  $    278        $  4,856
                                              ========        ========

Net Earnings Per Common Share                     $.03            $.56
                                              ========        ========
Average Number of Shares
  Outstanding                                8,700,450       8,645,562
                                             =========       =========

Dividends Per Share                              $0.20           $0.18
                                                ======          ======

- -------------------------
See notes to consolidated financial statements.




                             OXFORD INDUSTRIES, INC.
                           CONSOLIDATED BALANCE SHEETS
              SEPTEMBER 1, 1995, JUNE 2, 1995 AND SEPTEMBER 2, 1994
                       (UNAUDITED EXCEPT FOR JUNE 2, 1995)

                                 September 1,      June 2,   September 2,
$ in thousands                        1995          1995         1994
- --------------                    ------------     --------  -----------
Assets
- ------
Current Assets:
  Cash                               $  10,274    $   2,225     $  2,275
  Receivables                          109,459       83,962      109,036
  Inventories:
    Finished goods                      94,973       96,013       65,704
    Work in process                     29,209       31,014       29,001
    Fabric, trim & supplies             35,325       42,951       32,148
                                      --------     --------     --------
                                       159,507      169,978      126,853
  Prepaid expenses                      14,355       13,023       11,557
                                      --------     --------     --------
    Total Current Assets               293,595      269,188      249,721
Property, Plant and Equipment           40,004       38,650       33,754
Other Assets                             5,171        1,190        1,346
                                      --------     --------     --------
                                      $338,770     $309,028     $284,821
                                      ========     ========     ========
Liabilities and Stockholders' Equity
- ------------------------------------
Current Liabilities:
  Notes payable                       $ 82,500     $ 43,500     $ 65,500
  Trade accounts payable                40,517       54,331       39,699
  Accrued compensation                   8,390        8,235        9,516
  Other accrued expenses                14,489       13,039       14,119
  Dividends payable                      1,741        1,739        1,557
  Income taxes                             -             -         2,311 
  Current maturities of
    long-term debt                       4,732        4,732        4,932
                                      --------     --------     --------
    Total Current Liabilities          152,369      125,576      137,634

Long-Term Debt,
  less current maturities               46,830       47,011       12,189

Non-Current Liabilities                  4,500          -            - 

Deferred Income Taxes                    3,825        3,862        3,724

Stockholders' Equity:
  Common stock                           8,705        8,694        8,650
  Additional paid-in capital             7,145        7,020        6,401
  Retained earnings                    115,396      116,865      116,223
                                      --------     --------     --------
Total Stockholders' Equity             131,246      132,579      131,274
                                      --------     --------     --------
Total Liabilities and Stockholders'
  Equity                              $338,770     $309,028     $284,821
                                      ========     ========     ========
- -------------------
See notes to consolidated financial statements.

      
                            OXFORD INDUSTRIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              QUARTERS ENDED SEPTEMBER 1, 1995 AND SEPTEMBER 2, 1994
                                   (UNAUDITED)
                                                       Quarter Ended
                                               -----------------------------
                                               September 1,       September 2,
$ in thousands                                    1995              1994
- --------------                                 ------------      ------------
Cash Flows from Operating Activities:
- -------------------------------------
  Net earnings                                     $   278          $  4,856   
  Adjustments to reconcile net earnings to 
  net cash provided by (used in) operating activities:
     Depreciation and amortization                    1,939            1,790
     (Gain) on sale of property, plant
       and equipment                                     (6)             (26)
  Changes in working capital:
     Receivables                                    (24,448)         (33,871)
     Inventories                                     13,631          (12,388)
     Prepaid expenses                                (1,325)             845 
     Trade accounts payable                         (14,640)          (5,324)
     Accrued expenses and other current liabilities   1,605           (1,027)
     Income taxes payable                               -              2,311
 Non-Current Liabilities                              4,500               - 
 Deferred income taxes                                  (37)              (6)   
 Other noncurrent assets                              1,331              125 
       Net cash flows (used in)                     --------         --------
         operating activities                       (17,172)         (42,715)

Cash Flows from Investing Activities:
- -------------------------------------
  Acquisitions                                       (8,763)              -   
  Purchase of property, plant and equipment          (3,334)          (2,344)
  Proceeds from sale of property, plant and
     and equipment                                      109               45
                                                    --------         --------
        Net cash (used in) investing activities     (11,988)          (2,299)

Cash Flows from Financing Activities:
- -------------------------------------
  Short-term borrowings                              39,000           46,000
  Payments on long-term debt                           (181)            (619)
  Proceeds from exercise of stock options               129              238
  Dividends on common stock                          (1,739)          (1,557)
                                                    --------         --------
     Net cash provided by financing activities       37,209           44,062
 
Net Change in Cash and Cash Equivalents               8,049             (952)
Cash and Cash Equivalents at Beginning of Period      2,225            3,227
                                                   --------          --------
Cash and Cash Equivalents at End of Period         $ 10,274         $  2,275
                                                   ========          ========

Supplemental Disclosure of Cash Flow Information
- ------------------------------------------------
     Cash paid (received) for:
        Interest, net                              $  1,798         $    420
        Income taxes                                 (2,934)             316 

See notes to consolidated financial statements.


                             OXFORD INDUSTRIES, INC.
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              QUARTERS ENDED SEPTEMBER 1, 1995 AND SEPTEMBER 2, 1994
                                   (UNAUDITED)

1.  The foregoing unaudited consolidated financial statements reflect all
    adjustments which are, in the opinion of management, necessary to a
    fair statement of the results for the interim periods.  All such
    adjustments are of a normal recurring nature.  The results for interim
    periods are not necessarily indicative of results to be expected for
    the year.

2.  The financial information presented herein should be read in
    conjunction with the consolidated financial statements included in the
    Registrant's Annual Report on Form 10-K for the fiscal year ended June
    2, 1995.
 
3.  The Company is involved in certain legal matters primarily arising in
    the normal course of business.  In the opinion of management, the
    Company's liability under any of these matters would not materially
    affect its financial condition or results of operations.

4.  The Company discovered a past unauthorized disposal of a substance
    believed to be dry cleaning fluid on one of its properties. 
    The Company is currently conducting an investigation of the
    property.  The Company believes that remedial action will be
    required, including continued investigation, monitoring and 
    treatment of ground water and soil.  Based on advice from
    its environmental experts, the Company has provided $4,500,000 
    for this remediation.




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

                           Results of Operations
                          -----------------------


NET SALES

 Net sales for the first quarter of the 1996 fiscal year, which
ended  September 1, 1995, increased by 14.5% from net sales for the
first quarter of the previous year.  The Company's Mens Shirt Group
posted a sales increase of $20,630,000 with increases in every
sector-private label, Savane  Tommy Hilfiger  Dress, Polo  for
Boys, and the Company's newly acquired Ely & Walker division(Ely &
Walker markets western wear).  The Company's Mens Slacks Group had
a $7,509,000 increase fueled by its Everpress  proprietary wrinkle-
free process.  Tailored Clothing sales were up $1,285,000 with
increases in Oscar de la Renta  and department stores being offset
by a decline in chain stores.  Overall sales in the Company's
Womenswear Group were down $2,178,000 with a strong increase at
Wal-Mart being offset by a decline in the restructured RENNY 
division.

 The Company continued to strengthen strategic alliances with its
larger more financially stable customers.  Sales to the Company's
fifty largest customers increased by 19.9% while sales to all
remaining customers declined 40.6%.

 The Company experienced an overall net sales unit volume
increase of approximately 19.4% while  experiencing an overall 4.2%
reduction in average sales price per unit. The reduction in the
average sales price per unit was the result of product mix and 
reduced selling prices in response to an intensely competitive
business environment.


COST OF GOODS SOLD

 Cost of goods sold, as a percentage of net sales, was 83.0% in
the first quarter of the current year as compared to 80.7% in the
first quarter of the prior year.  This increase was primarily the
result of the 4.2% reduction in the average sales price per unit
mentioned above.

 The Company's largest division, Oxford Shirtings  experienced
depressed gross margins from the same period in the prior year, but
showed improvement over results in the second half of the last
fiscal year. 

 During the first quarter, the Company announced the impending
closing of two domestic manufacturing facilities (Alamo, GA; and

Decherd, TN).  These closings are a direct result of the intensely
competitive pressures that require the Company to utilize more cost
effective offshore production sources.  A provision of $700,000 was
included in the current year's first quarter operations to provide
for these facility closings.

 
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

 The Company has discovered a past unauthorized disposal of a
substance believed to be dry cleaning fluid on one of its
properties.  The Company is currently conducting an investigation
of the property.  The Company believes that remedial action will
be required, including continued investigation, monitoring and
treatment of ground water and soil.  Based on advice from its
environmental experts, the Company expects the maximum
expenditures for remediation to be approximately $4,500,000 over
the next thirty years.  In the first quarter of fiscal 1996, the
Company recorded a provision of $4,500,000 in connection with
this matter.  Management believes that any required additional
expenses, if any, will not have a material adverse effect on the
Company's results of operations or financial position.

 Selling, general and administrative expenses (excluding the
environmental charge) increased by 9.8% to $25,318,000 in the
first quarter of fiscal 1996 from $23,048,000 in the first
quarter of the previous year.  As a percentage of net sales,
selling, general and administrative expenses (excluding the
environmental charge) decreased to 13.4% in the first quarter of
the current year from 13.9% in the first quarter of the prior
year.  Also included in selling general and administrative
expenses are start-up costs for the new Tommy Hilfiger  Golf line
which will begin shipments in the second fiscal quarter.


INTEREST EXPENSE

 Net interest expense as a percentage of net sales increased
to 1.0% in the first quarter of fiscal 1996 from 0.4% in the
first quarter of the prior year due to an increase in average
short-term borrowing and long-term debt from the prior year.

INCOME TAXES

 The Company's effective income tax rate was 40.1% for the
first quarter of fiscal 1996 and 40.5 for the first quarter of
the prior year.

FUTURE OPERATING RESULTS

 The Company does not expect the widely publicized weaknesses
in apparel retailing to improve dramatically in the near term. 
August sales were disappointing for most retailers and initial
fall and back-to-school sales at retail have not been good.  At
this time, the Company does not expect to match last year's
record second quarter sales or last year's second quarter
earnings.  The Company does, however, expect second half results
to improve over that of last year.

                  
                           
                                    
                                    
                                    
                                    
                                    
                     LIQUIDITY AND CAPITAL RESOURCES
                     -------------------------------  

OPERATING ACTIVITIES

 Operating Activities used $17,172,000 during the first
quarter of the current year and used $42,715,000 in the first
quarter of the prior year.  The primary factors contributing to
this decreased use of cash were a smaller increase in receivables
and a decrease in inventory offset by a larger decrease in trade
payables as compared to the first quarter of the previous year. 
Receivables increased for the quarter slightly faster than sales
due principally to the timing of shipments.  The inventory
reduction came as a result of shipments to some of the Company's
larger customers who had deferred shipments in the fourth quarter
of the last fiscal year.  The decrease in trade payables were due
to seasonal fluctuation.

INVESTING ACTIVITIES

 Investing activities used $11,988,000 in the first quarter of
the current year and $2,299,000 in the same period of the prior
year.  During the first quarter of the current year the Company
completed the purchase of assets of Ely & Walker.  The Company
also continued the enlargement and renovation of the distribution
center in Lyons, GA.

FINANCING ACTIVITIES

 Financing activities provided $37,209,000 in the first
quarter of the current year and $44,062,000 in the same period of
the prior year.  The primary factor contributing to this change
was decreased short-term borrowing activity, due to the operating
and investing activities described above.

 Due to the exercise of employee stock options a net of 10,760
shares of the Company's common stock have been issued during the
three months ended September 1,1995 and 280 shares have been
issued since September 1, 1995 through October 6, 1995.


WORKING CAPITAL

 Working capital increased from $112,087,000 at the end of the
first quarter of the previous year to $143,612,000 at the end of
the 1995 fiscal year, and decreased to $141,226,000 at the end of
the first quarter of the current year.  The ratio of current
assets to current liabilities was 1.8 at the end of the first
quarter of the prior fiscal year, 2.1 at the end of the prior
fiscal year and 1.9 at the end of the first quarter of the
current year. 





FUTURE LIQUIDITY AND CAPITAL RESOURCES

 The Company believes it has the ability to generate cash or
has available borrowing capacity to meet its foreseeable needs. 
The sources of funds primarily include funds provided by
operations and short-term borrowings.  The uses of funds
primarily include working capital requirements, capital
expenditures, dividends and repayment of long-term debt.  The
Company regularly utilizes committed bank lines of credit and
other uncommitted bank resources to meet working capital
requirements.  On September 1, 1995, the Company had available
for its use lines of credit with several lenders aggregating
$50,000,000.  The Company has agreed to pay commitment fees for
these available lines of credit.  At September, 1, 1995,
$50,000,000 was in use under these lines.  Of the $50,000,000,
$40,000,000 is long-term.  In addition, the Company has
$193,000,000 in uncommitted lines of credit, of which $98,000,000
is reserved exclusively for letters of credit.  The Company pays
no commitment fees for these available lines of credit.  At
September 1, 1995, $72,500,000 was in use under these lines of
credit.  Maximum short-term borrowings from all sources during
the first three months of the current year were $125,500,000. 
The Company anticipates continued use and availability of both
committed and uncommitted short-term borrowing resources as
working capital needs may require.

 The Company considers possible acquisitions of apparel-
related businesses that are compatible with its long-term
strategies.  There are no present plans to sell securities or
enter into off-balance sheet financing arrangements.

ADDITIONAL INFORMATION

 For additional information concerning the Company's
operations, cash flows, liquidity and capital resources, this
analysis should be read in conjunction with the Consolidated
Financial statements and the Notes to Consolidated Financial
statements contained in the Company's Annual Report for fiscal
1995.



                        PART II.  OTHER INFORMATION

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

(a) Exhibits.
    ---------
   4(e)  Amendment dated June 1, 1995 to Note Agreement between   
         the Company and The Prudential Insurance Company of      
         America dated May 26, 1988 covering the Company's 8.62%  
         promissory note due May 24, 1996.  


   11    Statement re computation of per share earnings.


   27    Financial Data Schedule. 

(b) Reports on Form 8-K.
    --------------------
          The Registrant did not file any reports on Form 8-K during
          the quarter ended September 1, 1995.



                                SIGNATURES

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


                                OXFORD INDUSTRIES, INC.
                                -----------------------
                                     (Registrant)








                                /s/Ben B. Blount, Jr.
                                --------------------------
Date: October 13, 1995          Ben B. Blount, Jr.
      ---------------           Chief Financial Officer




                              EXHIBIT 4(e)
                                    
                                    
                                    
               THE PRUDENTIAL INSURANCE COMPANY OF AMERICA
                      c/o Prudential Capital Group
                           Four Gateway Center
                           100 Mulberry Street
                        Newark, New Jersey 07102


          

               




October 3, 1995






Oxford Industries, Inc.
222 Piedmont Avenue, N.E.
Atlanta, Georgia 30308

Attention:  Chief Financial Officer

Gentlemen:

This letter is to amend that certain Note Agreement between Oxford Industries,
Inc. (the "Company") and the Prudential Insurance Company of America
("Prudential"), dated May 26, 1988, as amended previously the ("Note
Agreement") pursuant to which the Company issued and sold and Prudential
purchased the Company's 8.62% promissory note due May 26, 1996, in the
original principal amount of $30,000,000.

Pursuant to Paragraph 11C of the Note Agreement, and subject to the written
acceptance of the Company as hereinafter provided, Prudential and the Company
hereby agree to amend the Note Agreement as follows:

1. Paragraph 6C(2)(a) is hereby amended and restated in its entirety as
   follows:
   "    (a)  the sum of (1) the aggregate amount of all outstanding Debt
   (including Secured Debt) of the Company and its Subsidiaries determined on
   a consolidated basis, plus (2) the aggregate amount of all outstanding
   unsecured Current Debt of the Company permitted by clause (v) of this
   paragraph 6C(2), to exceed an amount equal to 110% of Consolidated 
   Tangible Net Worth, or  "

Except as modified hereby, the terms and conditions of the Note Agreement
remain in full force and effect.  


If you are in agreement with the foregoing, please sign the enclosed
counterparts of this letter and return them to Prudential, whereupon this
letter shall become a binding agreement between the Company and 
Prudential as of June 1, 1995.

Very Truly yours,

THE PRUDENTIAL INSURANCE 
COMPANY OF AMERICA



By:/S/ Thomas Cecka
Vice President


The foregoing amendment is agreed to 
and accepted this 6 day of October, 1995


OXFORD INDUSTRIES, INC.

By:/S/ James W. Wold
Title:  Treasurer


                                    EXHIBIT 11
                             OXFORD INDUSTRIES, INC. 
                  STATEMENT RE COMPUTATION OF PER SHARE EARNINGS
              QUARTERS ENDED SEPTEMBER 1, 1995 AND SEPTEMBER 2, 1994
                                   (UNAUDITED)

                                                 Quarter Ended
                                       -----------------------------------
                                       September 1, 1995  September 2, 1994
                                       -----------------   ---------------
Net earnings                                  $278,000          $4,856,000

Average Number of Shares
     Outstanding

     Primary                                 8,795,999           8,838,142
     Fully diluted                           8,795,999           8,838,142
     As reported                             8,700,450           8,645,562

Net Earnings per Common Share

     Primary                                     $0.03               $0.55
     Fully diluted                               $0.03               $0.55
     As reported*                                $0.03               $0.56


- -----------------------
* Common stock equivalents (which arise solely from
              outstanding stock options) are not materially dilutive
              and, accordingly, have not been considered in the
               computation of reported net earnings per common share.



 

5 This schedule contains summary financial information extracted from SEC Form 10-Q and is qualified in its entirety by reference to such financial statements. 1,000 3-MOS MAY-31-1996 SEP-01-1995 10,274 0 112,342 2,883 159,507 293,595 112,911 72,907 338,770 152,369 0 8,705 0 0 122,541 338,770 189,254 189,254 157,131 157,131 29,818 0 1,841 464 186 278 0 0 0 278 .03 .03
                               EXHIBIT 99
                                    
                            INDEX OF EXHIBITS
                        INCLUDED HERIN, FORM 10-Q
                            SEPTEMBER 1, 1995
                                                     SEQUENTIAL   
EXHIBIT                                                 PAGE  
NUMBER              DESCRIPTION                        NUMBER
- -------------------------------------------------------------------

4(e)  Amendment dated June 1, 1995 to Note Agreement
      between the Company and The Prudential Insurance 
      Company of America dated May 26, 1988 covering 
      the Company's 8.62% promissory note due 
      May 24, 1996.                                     12-13   

11    Statement re computation of per share earnings    14


27    Financial Data Schedule                           15