| Monday November 25 8:44 AM EDT 
 Varlen reports record third quarter sales, operating profit
 
 NAPERVILLE, Ill.--(BUSINESS WIRE)--Nov. 25, 1996-- Varlen Corp
 posted record sales and operating profit in the third quarter on
 the strength of its newly acquired Brenco railcar bearing subsidiary
 and the automotive products business, but higher interest expense
 from acquiring Brenco reduced net income from the same period a year
 ago.
 
 "Though net income did decline in the third quarter, we're seeing
 once again that the strength of our core businesses can help us to
 endure the periods of weaker demand in certain of our served
 markets," said Richard L. Wellek, Varlen president and chief
 executive officer.
 
 Net income for the quarter ended Nov. 2, 1996, was $4.1 million,
 or 53 cents per share on a fully diluted basis, compared with $5.2
 million, or 64 cents per fully diluted share in the year-ago
 quarter.
 
 Sales were $119.9 million in the third quarter vs. $94.2 million
 in the third quarter of 1995.
 
 For the year-to-date period, Varlen sales were $302.9 million
 compared to $298.9 million in the first three quarters of 1995.
 Net income for 1996 year-to-date was $14.9 million, or $1.86 per
 fully diluted share, compared to $16.3 million, or $1.99 per fully
 diluted share for the first three quarters of 1995. During the
 second quarter of 1996, a non-core laboratory appliance business
 was sold, resulting in a $2.1 million or 23 cents per fully diluted
 share after-tax gain.
 
 Automotive products maintained its momentum with record results
 in the quarter, gaining in both sales and operating profit over
 the same period a year ago while the rest of the market was
 relatively flat. This was achieved despite work disruptions
 experienced at General Motors in Canada and the United States.
 
 The huge jump in Varlen sales came from Brenco, which contributed
 to Varlen's quarterly results for an entire quarter for the first
 time since it was acquired at the end of the 1996 second quarter.
 On Nov. 8, 1996, Varlen sold Brenco's Rail Link Inc. unit to
 Genesee and Wyoming for $9 million and additional proceeds based
 on future performance. This sale will not have any impact on net
 income. The proceeds from divesting of Rail Link, a non-core
 business involved in railroad switching and related services,
 were used to reduce Varlen's outstanding debt.
 
 [more  at:
 biz.yahoo.com
 ]
 
 VARLEN CORPORATION AND SUBSIDIARIES
 RESULTS OF OPERATIONS
 (Unaudited)
 (In Thousands, Except Per Share Amounts)
 
 For The Third Quarter      For The Nine Months
 Ended                    Ended
 11/2/96     10/28/95     11/2/96     10/28/95
 
 Net sales    $ 119,898   $  94,209   $ 302,898    $ 298,931
 Gross profit    28,245      23,685      74,521       75,121
 Selling, general
 and administrative
 expenses       17,737      13,365      46,084       42,803
 Gain on sale of
 business        ---           ---       3,730          ---
 Interest expense,
 net             3,107       1,066       5,586        3,458
 Income taxes     3,264       4,017      11,722       12,554
 Net earnings     4,137       5,217      14,859       16,306
 Primary earnings
 per share(a)    $ .69       $ .84      $ 2.46        $2.65
 Fully diluted earnings
 per share(a)     $ .53       $ .64       $1.86        $1.99
 Weighted average
 number of shares
 outstanding(a):
 Primary         6,009       6,185       6,038        6,133
 Fully diluted   9,064       9,250       9,092        9,218
 
 (a) 1995 amounts have been restated for a 10 percent stock
 dividend.
 
 BUSINESS SEGMENTS
 (Unaudited)
 (In Thousands)
 
 For The Third Quarter    For The Nine Months
 Ended                  Ended
 11/2/96   10/28/95    11/2/96  10/28/95
 Net Sales:
 Transportation products   $ 110,097 $   79,268  $ 267,290 $ 243,237
 Analytical instruments        9,801     14,941     35,608    55,694
 ---------------------------------------------
 $ 119,898   $ 94,209  $ 302,898 $ 298,931
 Operating Profits(b)
 Transportation products    $ 10,867   $  9,532  $  28,374 $  29,821
 Analytical instruments        1,420      2,517      8,265     7,066
 --------------------------------------------
 $ 12,287   $ 12,049  $  36,639 $  36,887
 
 (b) Before interest and general corporate expenses.
 
 CONTACT: Varlen Corp.
 Richard L. Wellek, President and CEO or
 Richard A. Nunemaker, Vice President and CFO,
 630-420-0400
 |