VARLEN CORP
10-K405, 1996-04-25
METAL FORGINGS & STAMPINGS
Previous: VALLEY FAIR CORP, NT 10-K, 1996-04-25
Next: WELLS FARGO & CO, S-8, 1996-04-25



<PAGE>

                          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

For the fiscal year ended January 31, 1996

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

For the transition period from                 to
                               ----------------   ------------------

                            Commission file number 0-5374

                                 VARLEN CORPORATION
- --------------------------------------------------------------------------------
                (Exact name of Registrant as specified in its charter)

             DELAWARE                                13-2651100
    -------------------------------              ------------------
    (State or other jurisdiction of              (I.R.S. Employer
    incorporation or organization)               Identification No.)

         55 Shuman Boulevard
           P. O. Box 3089
           Naperville, Illinois                       60566-7089
      ---------------------------------          ------------------
   (Address of principal executive offices)           (Zip Code)

Registrant's telephone number, including area code  (708) 420-0400

Securities registered pursuant to Section 12(b) of the Act:

                                                 Name of each exchange
         Title of each class                      on which registered
               NONE                                        NONE
         -------------------                     ---------------------

Securities registered pursuant to Section 12(g) of the Act:

                        COMMON STOCK, PAR VALUE $.10 PER SHARE
                    ----------------------------------------------
                                   (Title of Class)

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 Regulation S-K is not contained herein, and will not be contained, to the
best of 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]

The aggregate market value of the voting stock held by non-affiliates of the
Registrant, as of April 1, 1996, was $108,494,682.

The number of outstanding shares of the Registrant's Common Stock, par value
$.10 per share, as of the close of business on April 1, 1996, was 5,306,466
shares.

<PAGE>

                         DOCUMENTS INCORPORATED BY REFERENCE

1.  The Registrant's 1995 Annual Report to Stockholders is incorporated herein
    by reference to the following extent:   Industry Segments and Officers into
    Part I; and Quarterly Market and Dividend Information, Summary of
    Operations, Summary of  Financial Condition, Shares Listed, Management's
    Discussion and Analysis of Financial Condition and Results of Operations,
    and the Consolidated Balance Sheets, Consolidated Statements of Earnings,
    Consolidated Statements of Stockholders' Equity and Consolidated Statements
    of Cash Flows with related Notes and Independent Auditors' Report into Part
    II.

2.  The Registrant's Proxy Statement filed pursuant to Regulation 14A within
    120 days after January 31, 1996, is incorporated herein by reference to the
    following extent:  The information set forth under the captions, Election
    of Directors, Executive Compensation and Pension Plans, Compensation
    Committee Interlocks and Insider Participation and Security Ownership of
    Certain Beneficial Owners and Management into Part III.

<PAGE>

                                        PART I

Item I.  BUSINESS

GENERAL

    Varlen Corporation (the "Registrant") designs, manufactures and markets
engineered industrial products primarily for specialized applications in the
transportation and analytical instruments markets. The Registrant's principal
business strategy is to employ its product development capabilities, advanced
manufacturing processes and marketing skills in market niches where the
Registrant can achieve a market leadership position. The Registrant's operations
are conducted primarily through subsidiaries and divisions that are relatively
autonomous, while its small corporate headquarters staff oversees financial
controls and provides strategic direction. Management continually emphasizes
improvements in quality, product performance and delivery time, cost reductions
and other value adding activities. Although many of the markets for the
Registrant's products are mature, the Registrant seeks growth opportunities
through technological and product improvement and by acquiring and developing
new products that can be sold through its distribution networks. In addition,
the Registrant's development efforts increasingly focus on new products
specifically designed for international markets.

DEVELOPMENT OF THE COMPANY

    The Registrant was founded in 1969 by The Dyson-Kissner-Moran Corporation
("DKM") for the purpose of acquiring and managing businesses which manufacture
products for industrial markets. The Registrant's original business produced
parts for the railroad industry; however, over the years the Registrant
diversified its operations to serve many markets. Since 1984, the Registrant has
sold or discontinued smaller businesses, heavily construction-related or bid
businesses and businesses manufacturing commodity products where the Registrant
could not apply its design, manufacturing or marketing skills to create a
competitive advantage. Businesses acquired since 1985 include the Registrant's
entire heavy-duty-truck component, automotive parts, laboratory appliance and
instrument businesses as well as additional domestic and foreign railroad
component businesses.  Although each of these businesses presents unique design
and marketing challenges, they each employ basic manufacturing processes, such
as machining, forging, casting, metal forming, welding and plastic molding, that
have historically been at the core of the Registrant's operations.  In 1993, the
Registrant purchased all of its outstanding stock owned by DKM.

    The following sets forth certain basic information with respect to the
Registrant's current businesses, which are divided into two industry segments:
transportation products and analytical instruments.

PRODUCTS AND PRIMARY MARKETS

TRANSPORTATION PRODUCTS

HEAVY-DUTY TRUCKS AND TRAILERS - These products are sold primarily to North
American Class 8 truck and over-the-road trailer manufacturers.  The primary
products are aluminum permanent mold and die-casted products including axle
hubs, suspension brackets, transmission housings, spring brake flanges and
pistons, and structural molded products including door sill assemblies,
instrument panels and sleeper cab accessories.

<PAGE>

RAILROAD - These products are sold in global markets to locomotive and railcar
manufacturers, railroads and railcar maintenance facilities, lessors, and track
maintenance contractors.  The primary products are hydraulic cushioning devices,
draft gears, buffers and discharge gates for railcars, and HVAC systems, draft
gears, valves and toilets for locomotives.  Additional products include
remanufactured crankshafts and camshafts along with railroad track fastener
systems.

AUTOMOTIVE - These products are sold primarily in North American markets to
original equipment automotive manufacturers, tier one suppliers and aftermarket
transmission rebuilders for use on cars and light trucks.  The primary products
are automatic transmission reaction plates, steering column components,
transmission components, seat frame brackets and other precision stamped metal
components and weldments.

ANALYTICAL INSTRUMENTS

PETROLEUM INSTRUMENTS - These products are sold worldwide to oil refineries,
petrochemical plants, petroleum transporters, and large users of distillate
products.  The primary products are automated laboratory quality control
instruments, on-line process analyzers, manual and semi-automatic physical
property analyzers, portable optoelectronic analyzers, certification samples and
petroleum testing services.

CONSTANT TEMPERATURE APPLIANCES - These products are sold worldwide to
industrial, governmental, educational and clinical research and development
laboratories.  The primary products are waterbaths, incubators, ovens and
autoclaves.

TRANSPORTATION PRODUCTS

    In the transportation products segment, the Registrant serves three basic
markets: the heavy-duty truck and trailer industries, the railroad industry and
the automotive industry.

    HEAVY-DUTY TRUCKS AND TRAILERS

    The Registrant designs, manufactures and markets lightweight components for
heavy-duty over-the-road trucks and trailers.  The customer base for these
products is original truck and trailer manufacturers and tier 1 component
manufacturers.  Cast aluminum products offer cost advantages over forged
aluminum and significant weight saving advantages over steel without sacrificing
strength. Due to U.S. highway weight regulations, lightweight components can be
an important consideration for heavy payload haulers. By saving on their truck
weight, haulers can carry an increased payload or, alternatively, increase fuel
efficiency.

    The Registrant's truck component business has benefited from its new
product development, its customer base expansion and increased penetration with
key customers, such as Freightliner, who has been increasing its market share in
this industry, and PACCAR.  With certain of these customers, the Registrant has
been able to establish itself as a sole source supplier of certain components.
A significant source of future growth in this business is expected to come from
structural molded plastic components for the interiors of heavy-duty trucks.
During fiscal 1994, the Registrant received multi-year contracts from
Freightliner, its largest customer, which could add $30 to $35 million in
incremental annual sales by 1998 at estimated industry production levels.  To
meet the demand for these contracts, the Registrant purchased and equipped an
additional plant facility during 1995 which began production in the first
quarter of fiscal 1996.

<PAGE>

    The Registrant's heavy-duty truck products compete with similar products on
quality, engineering expertise, delivery and price.  These products compete with
products that are functionally similar but are manufactured from different
materials or using different industrial processes.  The Registrant believes that
its ability to offer products that are designed and engineered to solve customer
problems is a significant factor in establishing and maintaining these customer
relationships and enhancing its opportunities for expansion in export markets.

    RAILROAD

    Among the products manufactured by the Registrant for the railroad industry
are hydraulic cushioning and draft gear shock absorption devices; heating,
ventilating and air conditioning equipment; rail anchors; buffer housings and
brake block holders; hopper car outlet gates; and valves and toilets.  The
Registrant's most extensive line of products is its hydraulic cushioning and
draft gear shock absorption devices, which are designed to minimize or prevent
the damage that locomotives and freight cars and their cargo can incur during
coupling and normal operations. The Registrant believes that it is the only
company which offers railroads a complete range of such devices utilizing
hydraulic, steel friction and synthetic elastomer technologies. Hydraulic
cushioning devices weigh between 400 and 1200 pounds and are between three and
five feet in length. Hydraulic cushioning is the preferred method of protecting
high value freight (such as automobiles, paper, and construction products) from
damage during shipment. The Registrant believes it is the leading producer of
hydraulic cushioning devices for North American railroads. Draft gears weigh
between 150 and 700 pounds and are between one and three feet in length. The
Registrant's draft gears are used on locomotives and rail cars transporting less
easily damaged goods (coal, ore, grains, etc.), where such devices serve to
protect the rail cars themselves from damage. The Registrant provides shock
absorption devices to builders of new freight cars and locomotives and also
refurbishes and retrofits devices already in service, including models
originally manufactured by others.

    Through ongoing product development, the Registrant is committed to
expanding its market share in both the North American and international railroad
industries. Currently, the Registrant is focusing on opportunities in Europe,
Asia, the former Soviet Union and other international markets. The Registrant
believes that its experience and technological leadership in the North American
railroad freight market can be successfully transferred to international
markets. As the European community opens its borders, European rail hauls are
expected to become longer and use heavier freight cars, requiring more
sophisticated shock absorption products.  A French railroad component
manufacturer acquired by the Registrant in mid-1994 improves the Registrant's
access into the European railroad market place.

    In recent years, North American railroads have been increasing their share
of the freight transportation market; however, many of the major railroads have
recently slowed spending on their fleet and rail maintenance due to industry
consolidation.  In spite of the recent industry consolidation,  the Registrant
believes that the continuing increase in the railroads share of the freight
transportation market should continue to create demand for the Registrant's
products as new locomotives and rail cars are built, old locomotives and rail
cars are refurbished and the railroads expend funds to maintain and improve
their tracks. In order to take full advantage of this increased demand for
railroad products, the Registrant acquired at the end of fiscal 1994 a
manufacturer of engineered products for railroad locomotives, including heating,
ventilating and air conditioning equipment, valves, toilets and refrigerators.
As freight railroad systems are expanded and updated throughout the world, the
Registrant believes that its wide-range of highly engineered products should be
well positioned to meet the growing demand.  A recent development is the receipt
of an initial order for $500,000 of

<PAGE>

locomotive air conditioning systems from the Rail Ministry of the Peoples
Republic of China ("China") which will begin shipment early in 1996.
Discussions are under way for future contracts with China including a joint
venture.

    The Registrant is also a leading producer of rail anchors for North
American railroads and believes it offers the broadest range of styles and sizes
of these products. Rail anchors are precision, forged steel devices which are
attached directly to the rail track and are designed to prevent the rail from
longitudinal movement or buckling as a result of traffic and temperature
conditions. Approximately 5,000 to 8,000 rail anchors are used per mile of
track. Rail anchors are manufactured to customer orders, usually in large
numbers requiring careful production scheduling, and are required to meet
specifications of organizations such as the Association of American Railroads.
The Registrant also produces outlet gates designed to permit the discharge of a
commodity from a covered hopper car, and is a remanufacturer of crankshafts and
camshafts for locomotives and large stationary engines for North American
railroads, locomotive rebuilders and marine and industrial engine rebuilders.

    In the railroad products portion of its business, the Registrant's products
compete on engineering features, quality, service and price. There are a small
number of competitors in each of the above described markets.  New competitors
in the Registrant's rail products markets have been discouraged from entering
these markets because of the relatively large capital investment required, the
time it takes to receive railroad approval of particular designs and products
and the relatively mature status of these markets.  However, the existing
competitors in these markets continue to compete intensely.

    AUTOMOTIVE

    For the automotive industry, the Registrant produces precision stamped
metal components for use in engine, steering, transmission and  seating systems.
The Registrant's ability to design and engineer tight tolerance components that
can be manufactured in high volume with high quality ratings has enabled it to
become a direct supplier to original equipment manufacturers, principally
divisions of General Motors Corporation ("GM"),  Chrysler Corporation
("Chrysler") and Ford Motor Company ("Ford"). The Registrant also sells
automotive parts to both U.S. and foreign-owned manufacturers that sell directly
to GM, Chrysler, Ford and U.S. production facilities of foreign-owned automobile
manufacturers. While the Registrant produces parts for all North American GM
passenger vehicles, the principal GM platforms for the Registrant's automotive
products consist of light trucks, vans, sport utility vehicles and rear-wheel
drive passenger cars. Parts are also produced for many Chrysler products
including the "LH" and "Neon" programs and the Cirrus and Stratus models, and
for many Ford products.


    The Registrant's automotive business has been helped by providing parts for
popular new models and platforms.  Among the Registrant's principal automotive
products are steel reaction plates that are used in automobile and light truck
transmissions, including mini-vans and sport utility vehicles whose sales have
increased as a percentage of the overall passenger vehicle market.  In addition,
an increased focus on export sales has resulted in the Registrant receiving a
large order in 1996 to supply automobile transmission reaction plates to a GM
transmission facility in France beginning in late 1996.  This order is expected
to amount to $2.5 million in sales annually.
    Competition for the sale of these products is intense, coming from numerous
companies, including divisions of automobile manufacturers, which have
comparable facilities and greater financial and other resources than the
Registrant. The Registrant competes for sales of these products on quality,
just-in-time delivery and price.

<PAGE>

    OTHER INFORMATION

    Marketing of the Registrant's transportation products is done through sales
personnel employed by the Registrant and independent sales representatives. Each
product group is sold through separate marketing and distribution channels to a
different customer base.

    The primary materials used for the manufacture of products in the
transportation products segment are cold rolled and hot rolled steel, special
alloy steel, bar, castings, forgings, tubing and rod, aluminum ingots and
plastic resin. The Registrant has not experienced significant difficulties in
obtaining such materials, although long lead times exist for certain steel
products.  The machinery and equipment used for the manufacturing of these
products, which management considers adequate for current operations, consist
primarily of heavy-duty forging and heat-treating equipment, metal cutting
machine tools, heavy-duty metal stamping equipment, welding equipment, injection
molding presses, casting equipment, tools, dies, furnaces, molds, painting and
plating equipment.

    Backlog for this industry segment was $60.2 million, $68.3 million and
$46.2 million as of January 31, 1996, January 31, 1995 and January 31, 1994,
respectively. All of the current backlog is expected to be filled during the
current fiscal year.

    Sales of transportation products to Freightliner amounted to 15%, 15% and
14% of total sales in 1995, 1994  and 1993, respectively.  Sales of
transportation products to GM amounted to 10% and 11% of total sales in 1994 and
1993, respectively.  In addition, the Registrant's sales of shock absorption
devices and related parts for railroad freight cars and locomotive engines
accounted for 11%, 13% and 14% of the Registrant's total sales in 1995, 1994 and
1993, respectively, and the Registrant's sales of aluminum hubs and hub
assemblies accounted for 14%, 10% and 9% of the Registrant's total sales in
1995, 1994, and 1993, respectively.

ANALYTICAL INSTRUMENTS

    In the analytical instruments segment, the Registrant produces the
following categories of products: petroleum analysis instruments and related
services and laboratory appliances.

    PETROLEUM ANALYSIS INSTRUMENTS AND RELATED SERVICES

    The Registrant designs, manufactures and markets instruments which analyze
the physical properties of petroleum, such as freeze point, flash point, pour
point, viscosity and vapor pressure; engages in the testing of petroleum
products; and sells petroleum product reference samples.  The instruments,
testing services and reference samples are used for quality assurance purposes
to test for compliance with industry standards and to enhance refinery
efficiency. These products and services are used in petroleum refineries and by
end-users of petroleum products. The instruments consist of on-line process
analyzers and automatic and manual laboratory analyzers. The on-line analyzers
are used to help control the refining process, by constantly sampling the stream
of petroleum products to provide data which assists in the fine-tuning of the
refining process.  The automatic and manual laboratory analyzers are used off-
line to test petroleum samples for certain properties such as flash point, pour
point, cloud point, distillation and thermal oxidation.  Testing services are
provided at the Registrant's in-house facility which tests customer's petroleum
products for thermal stability and viscosity.  Petroleum reference samples are
used to calibrate petroleum analyzers to proper specifications.  In 1995, the
Registrant entered into a strategic alliance with Boston Advanced Technologies,
Inc., a

<PAGE>

leader in the design of mid-range infrared spectroscopic instruments, to
complement its technology base and extend the range of products offered through
its distribution channels.

    The Registrant's petroleum analysis instruments are sold world-wide to
petroleum refiners (of which there are over 600) and to transporters,
governmental agencies, pipeline companies and large users of petroleum products
(airlines, railroads and the U.S. military). Although the number of U.S.
refineries is declining, the Registrant's sales to overseas refiners and to
existing refineries in the process of upgrading and automating their production
processes are expected to provide growth opportunities in these product lines.
The Registrant recently brought to market new instruments which are helping to
meet the petroleum industry's growing need for quality control and increased
process and laboratory productivity. The Registrant's ability to engineer on-
line analyzers for specific applications and to provide timely service at their
places of installation is of competitive importance. With manufacturing
facilities in the United States and Germany, and service and distribution
locations in key strategic domestic and international markets, the Registrant
believes it is well-positioned to maintain a leading position in this global
market. The Registrant's petroleum analysis instruments compete primarily on
product quality, engineering features, reliability and service.  There are a
small number of competitors in this limited market, some of which use alternate
technologies.

    LABORATORY APPLIANCES

    The Registrant designs, manufactures and markets laboratory appliances for
the life sciences industry, which include water baths, ovens, micro-biological
and cell biology incubators, autoclaves, safety refrigerators and vacuum pumps.
These products are designed primarily to provide constant temperature conditions
for organic research materials. These products are sold under well established
brand names, such as "Precision-TM-" and "NAPCO-TM-".  The Registrant's
laboratory appliances are marketed domestically and internationally, primarily
through two major distributors (Fisher Scientific and VWR Scientific).  This
market consists of industrial, educational, clinical and governmental
laboratories. The Registrant's marketing staff provides sales support to the
Registrant's distributors.  Because laboratory appliances of the type produced
by the Registrant are primarily used by life sciences research projects, the
level of governmental and private sector spending for research affects sales of
the Registrant's laboratory appliances. The Registrant believes that a
moderation in pharmaceutical and biotechnology research in recent years has been
an important factor affecting sales of the Registrant's laboratory appliances.

    Since the acquisition of the laboratory appliance business, the Registrant
has invested in re-engineering and updating its products and production
techniques in order to improve product quality, shorten production cycle time
and lower manufacturing costs. In recent years, emphasis has been placed on
international markets, including direct export sales and sales to U.S.
distributors for foreign end-users.  The Registrant's laboratory appliance
business competes on product quality, features, reliability, delivery and price.
User brand preference and the ability to maintain strong relationships with its
distribution system and to provide customer service are of prime competitive
importance as there is significant worldwide competition from several companies
that specialize in the production of similar products in this fragmented
industry.  The Registrant is currently seeking a buyer for this business to
allow it to focus more on its core businesses.

    OTHER INFORMATION

    The primary materials used for the manufacture of the products in this
segment are stainless steel, cold rolled carbon steel and electronic components.
The Registrant has not experienced any difficulties

<PAGE>

in obtaining such materials. Marketing of these products is done through company
sales personnel, independent sales representatives and distributors throughout
the U.S. and international markets. The machinery and equipment used for the
manufacturing of these products, which management considers adequate for current
operations, consist primarily of metal forming, fabrication, welding, and
painting equipment, together with a complement of tools, dies, jigs and gauges.

    Backlog for this industry segment was $4.6 million, $6.6 million and $4.1
million as of January 31, 1996, January 31, 1995 and January 31, 1994,
respectively.  The backlog at January 31, 1995 and 1994 excludes the backlog for
the Registrant's tubular steel components operation which was sold in 1995. All
of the current backlog is expected to be filled during the current fiscal year.

EXPORT SALES

    Export sales from the Registrant's United States operations were 10%, 8%
and 7%, respectively, of consolidated net sales in 1995, 1994 and 1993.

RESEARCH AND DEVELOPMENT

    In 1995, 1994 and 1993, the Registrant spent $5.9 million, $4.4 million and
$4.3 million, respectively, on research and development activities, all of which
was Registrant sponsored. Of these amounts, research and development spending on
new products was $3.1 million, $2.1 million and $1.8 million for 1995, 1994 and
1993, respectively.

PATENTS, TRADE NAMES AND TRADEMARKS

    The Registrant applies for and maintains patents, trade names and
trademarks where the Registrant believes that such patents, trade names and
trademarks are reasonably required to protect the Registrant's rights in its
products. The Registrant does not believe that any single patent, trade name or
trademark or related group of such rights, other than the "ConMet",
"Precision-TM-", "NAPCO-TM-" and "Herzog" trade names and related trademarks,
are materially important to its businesses or its ability to compete. In many
instances the Registrant's technology is not patented but is maintained by the
Registrant as proprietary.

SEASONALITY

    In non-recessionary times, the Registrant's first quarter has historically
been the strongest quarter of the year. During the second and fourth quarters,
the Registrant traditionally encounters scheduled shutdowns and slowdowns at
customers' manufacturing plants.

EMPLOYEES

    As of January 31, 1996, the Registrant employed a total of  2,214 persons,
1,827 of whom were employed in its Transportation Products segment, 369 of whom
were employed in its Analytical Instruments segment and 18 of whom were employed
at the Registrant's corporate headquarters. Of the employees employed by the
Transportation Products and Analytical Instruments  segments, 765 and 142,
respectively, are covered by collective bargaining agreements.  The Registrant
believes it has a good working relationship with its employees.

ENVIRONMENTAL MATTERS

<PAGE>

    The Registrant's manufacturing operations are subject to federal, state,
local and foreign environmental laws and regulations which impose limitations on
the discharge of pollutants into the air and water and establish standards for
the treatment, storage and disposal of hazardous waste. The Registrant has
established a company-wide environmental compliance program that stresses
periodic environmental audits and management review of compliance procedures at
the operating company level. The Registrant believes that it is in substantial
compliance with applicable environmental laws and regulations.

    Compliance with these environmental laws and regulations has not had, nor
is it expected to have, a material effect on the Registrant's earnings,
competitive position or capital expenditures through fiscal 1997.  The amount of
capital expenditures expected to be spent on environmental compliance costs in
fiscal 1996 and 1997 are approximately $135,000 and $152,000, respectively.


<PAGE>

EXECUTIVE OFFICERS OF THE REGISTRANT

Reference is made to the information set forth under the caption "Officers" on
the inside back cover of the Registrant's 1995 Annual Report to Stockholders,
which information is hereby incorporated herein by reference.

Item 2.       PROPERTIES

The following table sets forth certain information with respect to the principal
properties of the Registrant.  The expiration date of each applicable lease is
given for leased properties; all other properties are owned.  Unless otherwise
noted, all properties are manufacturing facilities.

<TABLE>
<CAPTION>

                                            EXPIRATION DATE     APPROXIMATE
                            APPROXIMATE        OF LEASE           CAPACITY
OPERATION                   SQUARE FEET     (IF APPLICABLE)    UTILIZATION(1)
- ---------                   -----------     ---------------    --------------
<S>                         <C>             <C>                <C>
 Executive Office              10,000(2)         10/15/97          N/A
 Naperville, IL

TRANSPORTATION PRODUCTS
- -----------------------
 Portland, OR                 179,000            N/A               75%
 Clackamas, OR                 55,000            N/A               85%
 Bryson City, NC              160,000            N/A               N/A(3)
 Cashiers, NC                  94,000            N/A               85%
 Monroe, NC                   103,000            N/A               90%
 Saginaw, MI                   77,000            N/A               65%
 Melvindale, MI                45,000            N/A               60%
 Vassar, MI                    76,000            N/A               70%
 Camp Hill, PA                 95,000            N/A               48%
 McPherson, KS                 94,000            N/A               48%
 Ploermel, France              70,000            N/A               60%
 Oak Creek, WI                 72,000            N/A               40%
 Bell Gardens, CA              18,000            N/A               50%
 Chicago, IL                   32,000            N/A               50%
 Atchison, KS                  60,000            N/A               46%

ANALYTICAL INSTRUMENTS
- ----------------------
 Bellwood, IL                  35,000            5/31/96           30%
 San Antonio, TX               28,000            4/30/99           65%
 Lauda, Germany                24,000            N/A               21%(4)
 Chicago, IL                  125,000            9/15/97           50%

</TABLE>

(1)  Full capacity being deemed a 24 hour day, 7 day week for this purpose.
(2)  Office space.
(3)  Location purchased in March 1995.  Production began in the first fiscal
     quarter of 1996.
(4)  Full capacity is based on German employment laws.
N/A - Not Applicable.

<PAGE>

Item 3.       LEGAL PROCEEDINGS

Not applicable

Item 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not applicable

                                       PART II

Item 5.       MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
              MATTERS

Reference is made to the information set forth under the captions "Quarterly
Market and Dividend Information" and "Shares Listed" in the Registrant's 1995
Annual Report to Stockholders, which information is hereby incorporated herein
by reference.  Note:  The information contained under the caption "Quarterly
Market and Dividend Information" in the Registrant's 1995 Annual Report includes
over-the-counter market quotations which reflect interdealer prices, without
retail mark-up, mark-down or commission and may not necessarily represent actual
transactions.

Item 6.       SELECTED FINANCIAL DATA

Reference is made to the information set forth under the captions "Summary of
Operations" and "Summary of Financial Condition" in the Registrant's 1995 Annual
Report to Stockholders, which information is hereby incorporated herein by
reference.

Item 7.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS OF OPERATIONS

Reference is made to the information set forth under the caption, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in the
Registrant's 1995 Annual Report to Stockholders, which information is hereby
incorporated herein by reference.

Item 8.       FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Reference is made to the information set forth under the captions "Consolidated
Balance Sheets", "Consolidated Statements of Earnings", "Consolidated Statements
of Stockholders' Equity",  "Consolidated Statements of Cash Flows", "Notes to
Consolidated Financial Statements" and "Independent Auditors' Report" in the
Registrant's 1995 Annual Report to  Stockholders, which information is hereby
incorporated herein by reference.

Item 9.       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
              FINANCIAL DISCLOSURE

Not applicable

                                       PART III

Item 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

<PAGE>

Reference is made to the information set forth under the caption "Election of
Directors" in the Registrant's Proxy Statement filed pursuant to Regulation 14A
within 120 days after January 31, 1996, which information is hereby incorporated
herein by reference, and to the information set forth under the caption
"Executive Officers of the Registrant", which appears as a separate item
immediately preceding Item 2 included in PART I hereof, which information is
hereby incorporated herein by reference.

None of the executive officers bear any family relationship to one another.  The
executive officers of the Registrant are elected annually by the Board of
Directors.

Item 11.      EXECUTIVE COMPENSATION

Reference is made to the information set forth under the caption "Executive
Compensation" in the Registrant's Proxy Statement filed pursuant to Regulation
14A within 120 days after January 31, 1996, which information is hereby
incorporated herein by reference.

Item 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Reference is made to the information set forth under the captions "Election of
Directors" and "Security Ownership of Certain Beneficial Owners and Management"
in the Registrant's Proxy Statement filed pursuant to Regulation 14A within 120
days after January 31, 1996, which information is hereby incorporated herein by
reference.

Item 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Not applicable.

                                       PART IV

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

    (a)  (1),
    (a)  (2)
     &   (d)  FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE
              The consolidated financial statements, together with the related
              notes and supporting schedule filed as part of this Form 10-K,
              are listed in the accompanying Index to Consolidated Financial
              Statements and Schedule.

         (b)  REPORTS ON FORM 8-K

    None
    (a)  (3)
     &   (c)  EXHIBITS

              Set forth below is a list of the Exhibits to this Form 10-K in
              accordance with the requirements of Items 14(a) (3) and (c) of
              Form 10-K and Item 601 of Regulation S-K:

 (3)     (i)  Registrant's Articles of Incorporation, as amended through May
              26, 1987 (incorporated herein by reference to Exhibit (3)(a) to
              the Registrant's Annual Report on Form 10-K for the fiscal year
              ended January 31, 1988) and as further amended through June 17,
              1993.

<PAGE>

         (ii) Registrant's By-laws, as amended through November 20, 1995.

    (4)  (a)  Revolving Credit Agreement by and among the Registrant, the
              Borrowing Subsidiaries, the Lenders Party Thereto and The First
              National Bank of Chicago, as Agent, dated as of December 6, 1993
              (incorporated herein by reference to Exhibit 4(a) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1994).

         (b)  First Amendment to the Revolving Credit Agreement dated as of
              March 17, 1995.

         (c)  Consents for the extension of the Revolving Credit Agreement to
              December 6, 1998.

    (10) (a)  Registrant's 1980 Incentive Stock Option Plan, as amended
              (incorporated herein by reference to Exhibit (10)(b) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1989) and as further amended on March 26, 1990
              (incorporated herein by reference to Exhibit (10)(b) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1990).

         (b)  Varlen Corporation Profit Sharing and Retirement Savings Plan as
              amended and restated generally effective July 1, 1994
              (incorporated herein by reference to Exhibit (10) (b) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1995).

         (c)  Registrant's 1989 Incentive Stock Option Plan,  (incorporated
              herein by reference to Exhibit (10)(h) to the Registrant's Annual
              Report on Form 10-K for the fiscal year ended January 31, 1989)
              and as further amended on March 26, 1990 (incorporated herein by
              reference to Exhibit (10)(g) to the Registrant's Annual Report on
              Form 10-K for the fiscal year ended January 31, 1990).

         (d)  Varlen Corporation Excess Benefits Plan (incorporated herein by
              reference to Exhibit (10)(i) to the Registrant's Annual Report on
              Form 10-K for the fiscal year ended January 31, 1990).

         (e)  Varlen Corporation Supplemental Executive Retirement Plan
              (incorporated herein by reference to Exhibit (10)(j) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1990).

         (f)  Trust Agreement Between Varlen Corporation and Fidelity
              Management Trust Company dated November 30, 1992 (incorporated
              herein by reference to Exhibit (10)(g) to the Registrant's Annual
              Report on Form 10-K for the fiscal year ended January 31, 1993).

         (g)  Stock Purchase Agreement dated December 17, 1992 between The
              Dyson-Kissner-Moran Corporation and the Registrant (incorporated
              herein by reference to Exhibit 5(a) to the Registrant's Report on
              Form 8-K dated January 8, 1993).

         (h)  Form of letter agreement between the Registrant and Richard L.
              Wellek (incorporated herein by reference to Exhibit (10)(j) to
              the Registrant's Annual Report on Form 10-K for the fiscal year
              ended January 31, 1993).

<PAGE>

         (i)  Form of letter agreement between the Registrant and each of
              Richard A. Nunemaker, Raymond A. Jean and George W. Hoffman
              (incorporated herein by reference to Exhibit (10)(k) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1993).

         (j)  Trust Indenture for the Registrant's $69,000,000 61/2%
              Convertible Subordinated Debentures Due 2003 from the Registrant
              to the Harris Trust and Savings Bank (incorporated herein by
              reference to Exhibit (4) to the Registrant's Report on Form 8-K
              dated May 27, 1993).

         (k)  Registrant's 1993 Incentive Stock Option Plan adopted May 25,
              1993 (incorporated herein by reference to Exhibit (10)(k) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1994).

         (l)  Registrant's 1993 Directors Incentive Stock Grant Plan adopted
              May 25, 1993 (incorporated herein by reference to Exhibit (10)(l)
              to the Registrant's Annual Report on Form 10-K for the fiscal
              year ended January 31, 1994).

         (m)  Registrant's 1993 Deferred Incentive Stock Purchase Plan adopted
              May 25, 1993 (incorporated herein by reference to Exhibit (10)(m)
              to the Registrant's Annual Report on Form 10-K for the fiscal
              year ended January 31, 1994).

         (n)  Varlen Corporation Excess Benefit Plan Trust Agreement dated
              December 1, 1994 (incorporated herein by reference to Exhibit
              (10)(n) to the Registrant's Annual Report on Form 10-K for the
              fiscal year ended January 31, 1995).

    (11)      Computation of Per Share Earnings for the Fiscal Years Ended
              January 31, 1996, 1995 and 1994.

    (13)      1995 Annual Report to Stockholders.

    (21)      List of Subsidiaries.

    (23)      Consent of Deloitte & Touche LLP.

    (24)      Board of Directors' power of attorney for the signing of Varlen
              Corporation's 1995 Annual Report on Form 10-K.

    (27)      Financial Data Schedule.

<PAGE>



                                      SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) 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.

                                       VARLEN CORPORATION
                                          (Registrant)



                                       By:  /S/ RICHARD A. NUNEMAKER
                                            ------------------------
                                            Richard A. Nunemaker
                                            Vice President, Finance and
                                            Chief Financial Officer


Dated: 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 dates indicated.


SIGNATURE                         TITLE                                   DATE
- ---------                         -----                                   ----

/S/ RICHARD L. WELLEK        President, Chief Executive         April 25, 1996
- ---------------------        Officer and Director
Richard L. Wellek            (Principal Executive Officer)






/S/ RICHARD A. NUNEMAKER     Vice President, Finance             April 25, 1996
- ------------------------     and Chief Financial Officer
Richard A. Nunemaker         (Principal Financial Officer and
                             Principal Accounting Officer)

<PAGE>


SIGNATURE                                                             DATE
- ---------                                                             ----

/S/ RICHARD A. NUNEMAKER                                         April 25, 1996
- ------------------------
Richard A. Nunemaker
as attorney-in-fact for
Rudolph Grua, Director


/S/ RICHARD A. NUNEMAKER                                         April 25, 1996
- ------------------------
Richard A. Nunemaker
as attorney-in-fact for
Ernest H. Lorch, Director


/S/ RICHARD A. NUNEMAKER                                         April 25, 1996
- ------------------------
Richard A. Nunemaker
as attorney-in-fact for
L. William Miles, Director


/S/ RICHARD A. NUNEMAKER                                         April 25, 1996
- ------------------------
Richard A. Nunemaker
as attorney-in-fact for
Greg A. Rosenbaum, Director


/S/ RICHARD A. NUNEMAKER                                         April 25, 1996
- ------------------------
Richard A. Nunemaker
as attorney-in-fact for
Joseph J. Ross, Director


/S/ RICHARD A. NUNEMAKER                                         April 25, 1996
- ------------------------
Richard A. Nunemaker
as attorney-in-fact for
Theodore A. Ruppert, Director

<PAGE>





                                 VARLEN CORPORATION
                                  AND SUBSIDIARIES


                              Annual Report (Form 10-K)

                   Consolidated Financial Statements and Schedule

                          Submitted in Response to Item 14

                    Years ended January 31, 1996, 1995 and 1994

<PAGE>


                                 VARLEN CORPORATION
                                  AND SUBSIDIARIES

               Index to Consolidated Financial Statements and Schedule

CONSOLIDATED FINANCIAL STATEMENTS
    INCORPORATED BY REFERENCE

The consolidated balance sheets of the Registrant and subsidiaries as of January
31, 1996 and 1995, and the related consolidated statements of earnings,
consolidated statements of stockholders' equity and consolidated statements of
cash flows  for each of the years in the three-year period ended January 31,
1996, together with the related notes and the report of Deloitte & Touche LLP,
independent auditors, all contained in the Registrant's 1995 Annual Report to
Stockholders, are incorporated herein by reference thereto.  The following
additional consolidated financial information should be read in conjunction with
the consolidated financial statements in such 1995 Annual Report to
Stockholders.  All other schedules are omitted as the required information is
inapplicable or the information is presented in the financial statements or
related notes.

ADDITIONAL CONSOLIDATED FINANCIAL INFORMATION

    -     Schedule:

       -  II - Valuation and Qualifying Accounts

<PAGE>


INDEPENDENT AUDITORS' REPORT


Board of Directors and Stockholders
Varlen Corporation
Naperville, Illinois

We have audited the consolidated financial statements of Varlen Corporation and
subsidiaries as of January 31, 1996 and 1995, and for each of the three years in
the period ended January 31, 1996, and have issued our report thereon, dated
March 4, 1996; such consolidated financial statements and report are included in
your 1995 Annual Report to Stockholders and are incorporated herein by
reference.  Our audits also included the consolidated financial statement
schedule of Varlen Corporation and subsidiaries, listed in Item 14.  This
consolidated financial statement schedule is the responsibility of the
Corporation's management.  Our responsibility is to express an opinion based
upon our audits.  In our opinion, such consolidated financial statement
schedule, when considered in relation to the basic consolidated financial
statements taken as a whole, presents fairly in all material respects the
information set forth therein.




DELOITTE & TOUCHE LLP

March 4, 1996
Chicago, Illinois


<PAGE>

                                                                    Schedule II
                                  VARLEN CORPORATION
                                   AND SUBSIDIARIES

                         Valuation and Qualifying Accounts

                         Three years ended January 31, 1996
                                   (in thousands)

<TABLE>
<CAPTION>

                                            Additions
                             Balance at     charged to                       Balance
                             beginning      costs and                        at end
Description                  of period      expenses       Deductions        of period
- -----------                  ---------      ---------      ----------        ---------
<S>                          <C>            <C>            <C>               <C>
Allowance for doubtful
accounts (deducted from
accounts receivable):

Year ended 1/31/96           $1,318         $  407         $  407(a)         $1,318
Year ended 1/31/95            1,207            371            260(a)          1,318
Year ended 1/31/94            1,826            256            875(a)          1,207

Allowance related to
deferred tax assets:

Year ended 1/31/96           $2,013         $  355         $  798(c)(d)      $1,570
Year ended 1/31/95            1,465            868(b)(d)      320(c)(d)       2,013
Year ended 1/31/94            1,423             42              ---           1,465

</TABLE>

(a) Write-offs, net of recoveries, foreign currency translation adjustments and
    reserves related to certain companies disposed of during the period.

(b) Includes $748 related to acquired net operating losses.

(c) Current and projected utilization and current expiration of acquired
    operating losses.

(d) The amounts were offset against goodwill and not net earnings.

<PAGE>

                                  INDEX TO EXHIBITS

    (3)  (i)  Registrant's Articles of Incorporation, as amended through May
              26, 1987 (incorporated herein by reference to Exhibit (3)(a) to
              the Registrant's Annual Report on Form 10-K for the fiscal year
              ended January 31, 1988) and as further amended through June 17,
              1993.

         (ii) Registrant's By-laws, as amended through November 20, 1995.

    (4)  (a)  Revolving Credit Agreement by and among the Registrant, the
              Borrowing Subsidiaries, the Lenders Party Thereto and The First
              National Bank of Chicago, as Agent, dated as of December 6, 1993
              (incorporated herein by reference to Exhibit 4(a) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1994).

         (b)  First Amendment to the Revolving Credit Agreement dated as of
              March 17, 1995.

         (c)  Consents for the extension of the Revolving Credit Agreement to
              December 6, 1998.

    (10) (a)  Registrant's 1980 Incentive Stock Option Plan, as amended
              (incorporated herein by reference to Exhibit (10)(b) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1989) and as further amended on March 26, 1990
              (incorporated herein by reference to Exhibit (10)(b) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1990).

         (b)  Varlen Corporation Profit Sharing and Retirement Savings Plan as
              amended and restated generally effective July 1, 1994
              (incorporated herein by reference to Exhibit (10) (b) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1995).

         (c)  Registrant's 1989 Incentive Stock Option Plan,  (incorporated
              herein by reference to Exhibit (10)(h) to the Registrant's Annual
              Report on Form 10-K for the fiscal year ended January 31, 1989)
              and as further amended on March 26, 1990 (incorporated herein by
              reference to Exhibit (10)(g) to the Registrant's Annual Report on
              Form 10-K for the fiscal year ended January 31, 1990).

         (d)  Varlen Corporation Excess Benefits Plan (incorporated herein by
              reference to Exhibit (10)(i) to the Registrant's Annual Report on
              Form 10-K for the fiscal year ended January 31, 1990).

         (e)  Varlen Corporation Supplemental Executive Retirement Plan
              (incorporated herein by reference to Exhibit (10)(j) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1990).

         (f)  Trust Agreement Between Varlen Corporation and Fidelity
              Management Trust Company dated November 30, 1992 (incorporated
              herein by reference to Exhibit (10)(g) to the Registrant's Annual
              Report on Form 10-K for the fiscal year ended January 31, 1993).

         (g)  Stock Purchase Agreement dated December 17, 1992 between The
              Dyson-Kissner-Moran Corporation and the Registrant (incorporated
              herein by reference to Exhibit 5(a) to the Registrant's Report on
              Form 8-K dated January 8, 1993).

<PAGE>

         (h)  Form of letter agreement between the Registrant and Richard L.
              Wellek (incorporated herein by reference to Exhibit (10)(j) to
              the Registrant's Annual Report on Form 10-K for the fiscal year
              ended January 31, 1993).

         (i)  Form of letter agreement between the Registrant and each of
              Richard A. Nunemaker, Raymond A. Jean and George W. Hoffman
              (incorporated herein by reference to Exhibit (10)(k) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1993).

         (j)  Trust Indenture for the Registrant's $69,000,000 6 1/2%
              Convertible Subordinated Debentures Due 2003 from the Registrant
              to the Harris Trust and Savings Bank (incorporated herein by
              reference to Exhibit (4) to the Registrant's Report on Form 8-K
              dated May 27, 1993).

         (k)  Registrant's 1993 Incentive Stock Option Plan adopted May 25,
              1993 (incorporated herein by reference to Exhibit (10)(k) to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              January 31, 1994).

         (l)  Registrant's 1993 Directors Incentive Stock Grant Plan adopted
              May 25, 1993 (incorporated herein by reference to Exhibit (10)(l)
              to the Registrant's Annual Report on Form 10-K for the fiscal
              year ended January 31, 1994).

         (m)  Registrant's 1993 Deferred Incentive Stock Purchase Plan adopted
              May 25, 1993 (incorporated herein by reference to Exhibit (10)(m)
              to the Registrant's Annual Report on Form 10-K for the fiscal
              year ended January 31, 1994).

         (n)  Varlen Corporation Excess Benefit Plan Trust Agreement dated
              December 1, 1994 (incorporated herein by reference to Exhibit
              (10)(n) to the Registrant's Annual Report on Form 10-K for the
              fiscal year ended January 31, 1995).

    (11)      Computation of Per Share Earnings for the Fiscal Years Ended
              January 31, 1996, 1995 and 1994.

    (13)      1995 Annual Report to Stockholders.

    (21)      List of Subsidiaries.

    (23)      Consent of Deloitte & Touche LLP.

    (24)      Board of Directors' power of attorney for the signing of Varlen
              Corporation's 1995 Annual Report on Form 10-K.

    (27)      Financial Data Schedule.


<PAGE>


                                     EXHIBIT 3(i)

<PAGE>

                                  STATE OF DELAWARE

                           OFFICE OF THE SECRETARY OF STATE

                           --------------------------------



    I, WILLIAM T. QUILLEN, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO
HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF
AMENDMENT OF "VARLEN CORPORATION" FILED IN THIS OFFICE ON THE SEVENTEENTH DAY OF
JUNE, A.D. 1993, AT 3 O'CLOCK P.M.
    A CERTIFIED COPY OF THIS CERTIFICATE HAS BEEN FORWARDED TO NEW CASTLE
COUNTY RECORDER OF DEEDS  FOR RECORDING.
                                 * * * * * * * * * *






                                       /s/ William T. Quillen
                                       ---------------------------------------
                                       WILLIAM T. QUILLEN, SECRETARY OF STATE

                                       AUTHENTICATION: 4156171
                                                 DATE: 11/19/1993
933235239

<PAGE>

                               CERTIFICATE OF AMENDMENT
                                        OF THE
                             CERTIFICATE OF INCORPORATION
                                          OF
                                  VARLEN CORPORATION


         VARLEN CORPORATION, a corporation organized and existing under and by
virtue of the General Corporation Law of the State of Delaware (the
"Corporation"), DOES HEREBY CERTIFY as follows:

         FIRST:    The Certificate of Incorporation and Certificates of
Amendment of Certificate of Incorporation of the Corporation were filed in the 
office of the Secretary of State of the State of Delaware on November 6, 1969,
and May 24,1983 and May 26, 1987, respectively.

         SECOND:   On March 29, 1993, the Board of Directors of the Corporation
duly adopted resolutions setting forth the following proposed amendment to the
Corporation's Certificate of Incorporation, declaring said amendment to be
advisable and providing that the consent of the stockholders of the Corporation
to said amendment be obtained at the 1993 Annual Meeting of Stockholders:

         RESOLVED that the Corporation's Certificate of Incorporation be
amended by deleting the first paragraph of Article FOURTH in its entirety
and substituting in lieu thereof the following:

         FOURTH:   The total number of shares of all classes of stock which the
    Corporation is authorized to issue is twenty million five hundred thousand
    (20,500,000), of which five hundred thousand (500,000) shares shall be
    Preferred Stock with a par value of one dollar ($1.00) per share and of
    which twenty million (20,000,000) shares shall be Common Stock with a par
    value of ten cents ($.10) per share.  The amount of the authorized stock of
    the Corporation of any class or classes may be increased or decreased by
    the


<PAGE>

    affirmative vote of the holders of a majority of the stock of the
    Corporation entitled to vote.

         THIRD:    Thereafter, pursuant to the resolutions of the Corporation's
Board of Directors, at the 1993 Annual Meeting of Stockholders called and held
upon notice under Section 222 of the General Corporation Law of the State of
Delaware, the holders of the majority of the outstanding stock of the
Corporation entitled to vote thereon voted in favor of said amendment.

         FOURTH:   The said amendment was duly adopted in accordance with the
applicable provisions of Section 242 of the General Corporation Law of the State
of Delaware.

    IN WITNESS WHEREOF, the Corporation has caused this certificate to be
signed by Richard A. Nunemaker, Vice President, Finance and Chief Financial
Officer of the Corporation, and attested by Stephen A. Magida, its Secretary, on
this 25th day of May, 1993.

                                       VARLEN CORPORATION


                                       /s/ Richard A. Nunemaker
                                       ------------------------------
                                       Richard A. Nunemaker
                                       Vice President, Finance and
                                       Chief Financial Officer

Attest:

    By: /s/ Stephen A. Magida
       -----------------------------
       Stephen A. Magida
       Secretary


<PAGE>

                                    EXHIBIT 3(ii)

<PAGE>

                                                             As amended through
                                                             NOVEMBER 20, 1995

                                       BY-LAWS

                                         OF

                                 VARLEN CORPORATION


                                     ARTICLE I
                                    STOCKHOLDERS


         SECTION 1.  ANNUAL MEETINGS.  Subject to change by resolution of the
Board of Directors, the annual meeting of the stockholders of the Corporation
for the purpose of electing directors and for the transaction of such other
business as may be brought before the meeting shall be held on the fourth
Tuesday in May of each year, if not a legal holiday, and if a legal holiday,
then on the next succeeding day not a legal holiday.  The meeting may be held at
such time and such place within or without the State of Delaware as shall be
fixed by the Board of Directors and stated in the notice of the meeting.

         SECTION 2.  SPECIAL MEETINGS.  Special meetings of the stockholders may
be called at any time by the Board of Directors, by the Chairman of the Board or
by the President of the Corporation.  Special meetings shall be held on the date
and at the time and place either within or without the State of Delaware
specified in the notice thereof.

         SECTION 3.  NOTICE OF MEETINGS.  Except as otherwise expressly required
by law or the Certificate of Incorporation of the Corporation, written notice
stating the place and time of the meeting, and in the case of a special meeting,
the purpose or purposes of such meeting, shall be given by the Secretary to each
stockholder entitled to vote thereat at his address as it appears on the records
of the Corporation not less than ten nor more than fifty days prior to the
meeting.  No business other than that stated in the notice shall be transacted
at any special meeting.  Notice of any meeting of stockholders shall not be
required to be given to any stockholder who shall attend such meeting in person
or by proxy; and if any stockholder shall, in person or by attorney thereunto
duly authorized, in writing or by telegraph, cable or wireless, waive notice of
any meeting, whether before or after such meeting be held, the notice thereof
need not be given to him.  Notice of any adjourned meeting of stockholders need
not be given except as-provided in SECTION 4 of this ARTICLE 1.

         SECTION 4.  OUORUM.  Subject to the provisions of law in respect of the
vote that shall be required for a specific action, the number of shares the
holders of which shall be present or represented by proxy at any meeting of -
stockholders in order to constitute a quorum for the transaction of any business
shall be a majority of all the shares issued and outstanding and entitled to
vote at such meeting.


<PAGE>

                                                                              2

         At any meeting of stockholders, whether or not there shall be a quorum
present, the holders of a majority of shares voting at the meeting, whether
present in person at the meeting or represented by proxy at the meeting, may
adjourn the meeting from time to time without notice other than by announcement
at the meeting of the time and place of the adjourned meeting, except that a new
notice must be sent out if the adjournment is for more than thirty days, or if a
new record date for voting is fixed.  At any adjourned meeting at which a quorum
shall be present, any business may be transacted which might have been
transacted at the meeting as originally called.

         SECTION 5.  ORGANIZATION.  The Chairman of the Board, or in his absence
or nonelection the President, or in the absence of both the foregoing officers
the Executive Vice President, or in the absence of any of the foregoing officers
a Vice President, shall call meetings of the stockholders to order, and shall
act as Chairman of such meetings.  In the absence of the Chairman of the Board,
the President, the Executive Vice President or a Vice President, the holders of
a majority in number of the shares of the capital stock of the Corporation
present in person or represented by proxy and entitled to vote at such meeting
shall elect a Chairman, who may be the Secretary of the Corporation.  The
Secretary of the Corporation shall act as secretary of all meetings of the
stockholders; but in the absence of the Secretary, the Chairman may appoint any
person to act as secretary of the meeting.

         SECTION 6.  VOTING.  Each stockholder shall, except as otherwise
provided by law or by the Certificate of Incorporation, at every meeting of the
stockholders be entitled to one vote in person or by proxy for each share of
capital stock entitled to vote held by such stockholder, but no proxy shall be
voted after three years from its date, unless said proxy provides for a longer
period.  Upon the demand of any stockholder, the vote for directors and the vote
upon any matter before the meeting shall be by ballot.  Except as otherwise
    provided by law or by the Certificate of Incorporation or by these By-laws,
all elections for directors shall be decided by plurality vote; all other
matters shall be decided by votes cast thereon.

         A complete list of the stockholders entitled to vote at any meeting of
stockholders, arranged in alphabetical order, with the address of each, and the
number of shares held by each, shall be open to the examination of any
stockholder, for any purpose germane to the meeting, during ordinary business
hours, for a period of at least ten days prior to the meeting, either at a
place within the city where the meeting is to be held, which place shall be
specified in the notice of the meeting, or, if not so specified, at the place
where the meeting is to be held.  The list shall also be produced and kept at
the time and place of the meeting during the whole time thereof, and may be
inspected by any stockholder who is present.

         SECTION 7.  INSPECTORS OF ELECTION.  The Board of Directors may at
any time appoint two or more persons to serve as Inspectors of Election at the
next succeeding annual meeting of


<PAGE>

                                                                              3

stockholders or at any other meeting or meetings, and the Board of Directors may
at any time fill any vacancy in the office of Inspector.  If the Board of
Directors fails to appoint Inspectors, or if any Inspector appointed be absent
or refuse to act, or if his office becomes vacant and be not filled by the Board
of Directors, the Chairman of any meeting of the stockholders may appoint one or
more temporary Inspectors for such meeting.  All proxies shall be filed with the
Inspectors of Election of the meeting before being voted upon.

         SECTION 8.  COUNTING WRITTEN CONSENTS; INSPECTORS.  Within three (3)
business days after the later of (x) the fixing by the Board of Directors of a
record date for any proposed stockholder action or consent to be taken in
writing in lieu of a meeting ("Stockholder Consent") and (y) any such record
date established in any other manner, the Secretary or other officers of the
Corporation shall engage a firm of independent inspectors of election ("Consent
Inspectors") for the purpose of performing a ministerial review of the validity
of any such proposed Stockholder Consent and revocations thereof.  The cost of
retaining such Consent Inspectors shall be borne by the Corporation.

         Stockholder Consent forms and revocations thereof shall be delivered
to the Consent Inspectors upon receipt by (i) the Corporation, (ii) the
stockholder or stockholders soliciting Stockholder Consents or soliciting
revocations of Stockholder Consents (the "Soliciting Stockholders"), or (iii)
the proxy solicitors or other authorized agents of the Corporation or the
Soliciting Stockholders.  As soon as Stockholder Consents and revocations
thereof are received, the Consent Inspectors shall review the same and shall
maintain a count of the number of valid and unrevoked Stockholder Consents.  The
Consent Inspectors shall keep such count confidential and, except as set forth
below, shall not reveal the count to the Corporation, the Soliciting
Stockholders, their respective representatives or any other person or entity.
As soon as practicable (I) upon the request of the Corporation or the Soliciting
Stockholders, and (II) after the earlier to occur of (x) the expiration of the
solicitation period with respect to the particular Stockholder Consent and (y)
the date on which the particular Stockholder Consent shall appear (to the
Consent Inspectors) to have received the valid and unrevoked signatures of the
requisite number of stockholders to become effective, the Consent Inspectors
shall issue a preliminary report to the Corporation and the Soliciting
Stockholders stating: (A) the number of valid Stockholder Consents; (B) the
number of valid revocations of Stockholder Consents; (C) the number of valid and
unrevoked Stockholder Consents; (D) the number of invalid Stockholder Consents;
(E) the number of invalid revocations of Stockholder Consents; and (F) based
thereon, whether the requisite number of valid and unrevoked Stockholder
Consents has been obtained to authorize or take the action(s) specified therein.

         Unless the Corporation and the Soliciting Stockholders shall agree to
a shorter or longer period, the Corporation and the Soliciting Stockholders
shall have 48 hours after the delivery of the preliminary report of the Consent
Inspectors pursuant to clause


<PAGE>

                                                                              4

"(II)" of the foregoing paragraph to review the Stockholder -Consents and
revocations thereof and to advise the Consent Inspectors and opposing party in
writing as to whether they intend to challenge such preliminary report.  If no
such written notice of an intention to challenge such preliminary report is
received within 48 hours of its issuance by the Consent Inspectors, the Consent
Inspectors shall issue to the Corporation and the Soliciting Stockholders their
final report containing the information called for in clauses "(A)" through
"(E)" of the foregoing paragraph and, based thereon, a certification as to
whether the requisite number of valid and unrevoked Stockholder Consents has
been obtained to authorize or take the action(s) specified therein.  If the
Corporation or the Soliciting Stockholders issue written notice of an intention
to challenge the Consent Inspectors' preliminary report within 48 hours after
its issuance, a challenge session shall be scheduled by the Consent Inspectors
as promptly as practicable.  A transcript of the challenge session shall be
recorded by a certified court reporter or other person agreed upon by the
Corporation and the Soliciting Stockholders.  Following the completion of the
challenge session, the Consent Inspectors shall as promptly as practicable issue
their final report to the Corporation and the Soliciting Stockholders, which
report shall contain (i) the information included in the most recent preliminary
report, (ii) all changes in the vote totals as a result of the challenge
session, and (iii) based thereon, a certification as to whether the requisite
number of valid and unrevoked Stockholder Consents has been obtained to
authorize or take the action(s) specified therein.  A copy of any final report
of the Consent Inspectors shall be included in the minute books of the
Corporation.

         The Corporation shall give prompt notice to the stockholders of the
results of any Stockholder Consent solicitation or the approval or taking of the
action (s) specified therein by less than unanimous written consent.

         SECTION 9.  NOTICE OF AND RECORD DATE FOR STOCKHOLDER CONSENTS;
SOLICITATION PERIOD.  Before there may be commenced any solicitation of
Stockholder Consents by any Soliciting Stockholders, such Soliciting
Stockholders (or an authorized agent thereof) shall deliver notice in writing of
their intention to do so to the Secretary of the Corporation, which notice shall
also set forth:  (i) the names and addresses of such Soliciting Stockholders,
(ii)the specific text of the Stockholder Consents proposed to be disseminated or
published, (iii) the proposed date or dates on which such Soliciting
Stockholders intend to solicit such Stockholder Consents and/or deliver
Stockholder Consents to the Corporation, and (iv) a representation that each
such Soliciting Stockholder is a stockholder of the Corporation entitled to
execute and deliver Stockholder Consents as of the date of such notice and
stating the number of shares of stock of the Corporation owned of record and
beneficially by each such Soliciting Stockholder as of such date. within five
(5) business days after the receipt by the Corporation of such a notice, the
Board of Directors may, but shall not be required to: (A) subject to Section
213(b) of the Delaware General Corporation Law, establish a record date to
determine the


<PAGE>

                                                                              5

stockholders entitled to execute (and revoke) such Stockholder Consents, and (B)
in such event, establish the time period during which such Stockholder Consents
(and revocations thereof) may be solicited.

         SECTION 10.  NOMINATIONS FOR DIRECTORS.  Nominations of nominees for
election to the Board of Directors at a meeting of the stockholders may be made
(i) by the Board of Directors, (ii) on behalf of the Board of Directors by any
nominating or other authorized committee appointed by the Board of Directors,
(iii) by the Chairman of such meeting or (iv) subject to the provisions of this
Section 10, at a meeting of stockholders being held for that purpose by any
stockholder of the Corporation entitled to vote for the election of directors at
such meeting.  Such nominations, other than those made by or on behalf of the
Board or by the Chairman of the meeting, shall be made by notice in writing
delivered to the Secretary of the Corporation, and received by him not less than
thirty nor more than sixty days prior to the meeting of the stockholders called
for the election of directors; provided, however, that if less than thirty-five
days' notice of the meeting is given to stockholders, such nomination shall be
delivered as prescribed hereinabove to the Secretary of the Corporation not
later than the close of business on the seventh day following the day on which
the notice of meeting was mailed.  Each such notice shall set forth or include:
(i) the name, age, business address and, if known, the residence address of each
nominee proposed in such notice; (ii) the principal occupation or employment of
each such nominee; (iii) the number of shares of stock of the Corporation which
are held of record and beneficially by each such nominee and nominating
stockholder; (iv) a representation and undertaking of such nominating
stockholder that it is, and at the meeting will be, entitled to vote for the
election of directors and that such stockholder intends to appear (in person or
by proxy) at such meeting to nominate each such nominee; (v) the written consent
of each such nominee to serve as a director of the Corporation if elected; and
(vi) any information not required pursuant to any of the foregoing clauses
concerning the nominee or nominating stockholder that would be required to be
disclosed pursuant to Regulation 14A and/or Schedule 14A under the Securities
Exchange Act of 1934, as amended, assuming for this purpose that such nominee or
nominating stockholder was soliciting proxies for the election of each such
nominee at a meeting of the stockholders of the Corporation.  If the facts
warrant and the Board of Directors or an authorized committee thereof or the
Chairman of the meeting determines that a nomination was not made in accordance
with the foregoing procedures, the nomination shall be void and not allowed.


         SECTION 11.  BUSINESS AT STOCKHOLDER MEETINGS.  The business and
proposals to be considered or voted upon at a meeting of the stockholders may be
offered (i) by the Board of Directors, (ii) on behalf of the Board of Directors
by any authorized committee appointed by the Board of Directors, (iii) by the
Chairman of the meeting or (iv) subject to the provisions of this Section 11, at
such meeting by any stockholder of the Corporation entitled to vote on such
proposals at such meeting.  Such business


<PAGE>

                                                                              6

and proposals, other than those offered by or on behalf of the Board or by the
Chairman of the meeting, shall be made by notice in writing delivered to the
Secretary of the Corporation, and received by him not less than thirty nor more
than sixty days prior to the meeting of the stockholders; provided, however,
that if less than thirty-five days' notice of the meeting is given to
stockholders, notice of such business and/or proposal shall be delivered as
prescribed hereinabove to the Secretary of the Corporation not later than the
close of business on the seventh day following the day on which the notice of
meeting was mailed; and provided further, however, that such notice shall not be
required with respect to any stockholder proposal that is included in the
Corporation's proxy materials in accordance with Regulation 14A under the
Securities Exchange Act of 1934, as amended.  Each such notice shall set forth
or include: (i) the general nature of each item of business that the proposing
stockholder intends to bring before the meeting; (ii) if any specific proposal
is to be offered for a vote of the stockholders, the text of the resolution or
resolutions which the proposing stockholder contemplates to offer to be voted
upon; (iii) the number of shares of stock of the Corporation which are held of
record and beneficially by such proposing stockholder; (iv) a representation and
undertaking of such proposing stockholder that it is, and at the meeting will
be, entitled to vote on such proposals and that such stockholder intends to
appear (in person or by proxy) at such meeting to offer each such item of
business and each such proposal; and (v) any information not required pursuant
to any of the foregoing clauses concerning each such item of business and each
such proposal that would be required to be disclosed pursuant to Regulation 14A
and/or Schedule 14A under the Securities Exchange Act of 1934, as amended,
assuming for this purpose that such proposing stockholder was soliciting proxies
for the adoption of such proposals at a meeting of the stockholders of the
Corporation.  If the facts warrant and the Board of Directors or an authorized
committee thereof or the Chairman of the meeting determines that a proposal was
not made in accordance with the foregoing procedures, the proposal shall be void
and not allowed.


                                      ARTICLE II
                                  BOARD OF DIRECTORS

         SECTION 1.  GENERAL POWERS.  The property, affairs and business of the
Corporation shall be managed by the Board of Directors.

         SECTION 2.  NUMBER, QUALIFICATION AND TERM OF OFFICE.  The number of
directors shall be such as the Board of Directors may by resolution direct, but
not less than three nor more than nine, except that where all the stock of the
Corporation is owned beneficially and of record by either one or two
stockholders, the number of directors may be less than three, but not less than
the number of stockholders.  Directors need not be stockholders.  Each director
shall hold office for the term for which he is appointed or elected and until
his successor shall have been elected and shall qualify, or until his death or
until he shall resign or shall


<PAGE>

                                                                              7

have been removed in the manner hereinafter provided.  Directors need not be
elected by ballot, except upon demand of any stockholder.

         SECTION 3.  QUORUM AND MANNER OF ACTION.  Except as otherwise provided
by statute or these By-laws, one-half of the whole Board of Directors (but not
less than two) shall be required to constitute a quorum for the transaction of
business at any meeting, and the act of a majority of the directors present and
voting at any meeting at which a quorum is present shall be the act of the Board
of Directors.  In the absence of a quorum, a majority of the directors present
may adjourn any meeting from time to time until a quorum be had.  Notice of any
adjourned meeting need not be given.  The directors shall act only as a board
and individual directors shall have no power as such.

         SECTION 4.  PLACE OF MEETING, ETC.  The Board of Directors may hold its
meetings, have one or more offices, and keep the books and records of the
Corporation, at such place or places within or without the State of Delaware as
the Board may from time to time determine or as shall be specified or fixed in
the respective notices or waivers of notice thereof.

         SECTION 5.  REGULAR MEETINGS.  A regular meeting of the Board of
Directors shall be held as soon as practicable after each annual meeting of
stockholders, for the election of officers and the transaction of other
business, and other regular meetings of said Board shall be held at such times
and places as said Board shall direct.  No notice shall be required for any
regular meeting of the Board of Directors but a copy of every resolution fixing
or changing the time or place of regular meetings shall be mailed to every
director at least three days before the first meeting held in pursuance thereof.

         SECTION 6.  SPECIAL MEETINGS.  Special meetings of the Board of
Directors may be called by the Chairman of the Board, the President, the
Executive Vice President, a Vice President or any two Directors.  The Secretary
or an Assistant Secretary shall give notice of the time and place of each
special meeting by mailing a written notice of the same to each Director at his
last known post office address at least two days before the meeting or by
causing the same to be delivered personally or to be transmitted by telegraph,
cable, wireless, telephone or verbally at least twenty-four hours before the
meeting to each Director.

         SECTION 7.  ACTION BY CONSENT.  Any action required or permitted to be
taken at any meeting of the Board or of any committee thereof may be taken
without a meeting, if prior to such action a written consent thereto is signed
by all members of the Board or of such committee, as the case may be, and such
written consent is filed with the minutes of proceedings of the Board or
committee.

         SECTION 8.  ORGANIZATION.  At each meeting of the Board of Directors,
the Chairman of the Board, or in his absence or nonelection the President, or in
the absence of both of the


<PAGE>

                                                                              8

foregoing officers a director chosen by a majority of the directors, shall act
as Chairman.  The Secretary, or in his absence an Assistant Secretary, or in the
absence of both the Secretary and Assistant Secretaries any person appointed by
the Chairman, shall act as Secretary of the meeting.

         SECTION 9.  RESIGNATIONS.  Any director of the Corporation may resign
at any time by giving written notice to the Board of Directors or to the
President or to the Secretary of the Corporation.  The resignation of any
directors shall take effect at the time specified therein, and unless otherwise
specified therein, the acceptance of such resignation shall not be necessary to
make it effective.

         SECTION 10.  REMOVAL OF DIRECTORS.  Any director may be removed,
either with or without cause, at any time by the affirmative vote of a majority
in interest of the holders of record of the stock having voting power at a
special meeting of the stockholders called for the purpose; and the vacancy in
the Board caused by any such removal may be filled by the stockholders at such
meeting.

         SECTION 11.  VACANCIES.  Any vacancy in the Board of Directors caused
by death, resignation, removal, disqualification, an increase in the number of
directors, or any other cause may be filled by the majority vote of the
remaining directors at any meeting, or by the stockholders of the Corporation at
the next annual meeting or any special meeting called for the purpose, and each
director so elected shall hold office for the unexpired term or for such lesser
term as may be designated and until his successor be duly elected and qualified,
or until his death or until he shall resign or shall have been removed in the
manner herein provided.  In case all the directors shall die or resign or be
removed or disqualified, any stockholder having voting powers may call a special
meeting of the stockholders, upon notice given as herein provided for meetings
of the stockholders, at which directors for the unexpired term may be elected.

         SECTION 12.  COMPENSATION OF DIRECTORS.  Directors shall receive such
sum for their services and expenses as may be directed by resolution of the
Board; provided that nothing herein contained shall be construed to preclude any
director from serving the Corporation in any other capacity and receiving
compensation therefor.  Members of special or standing committees may be allowed
like compensation of their services and expenses.

         SECTION 13.  COMMITTEES.  By resolution or resolutions passed by a
majority of the whole Board at any meeting of the Board of Directors, the
directors may designate one or more committees, each committee to consist of two
or more directors, which, to the extent provided in said resolution or
resolutions, shall have and may exercise the powers of the Board of Directors in
the management of the business and affairs of the Corporation, including the
power and authority to authorize the seal of the Corporation to be affixed to
all papers which may require it, to declare dividends and to authorize the
issuance of shares of capital stock of the


<PAGE>

                                                                              9

Corporation.  Further, the Board of Directors may designate one or more
directors as alternate members of a committee who may replace an absent or
disqualified member at any meeting.

         SECTION 14.  EXECUTIVE COMMITTEE.  The Board of Directors, by the
affirmative vote of a majority of the members of the Board at the time in
office, may appoint an Executive Committee, each of such members to be a
director.  The number of members of the Executive Committee shall be such as the
Board of Directors by resolution directs, but not less than three nor more than
nine.  The Executive Committee, except as limited from time to time by the Board
of Directors, shall have and may exercise, during the intervals between the
meetings of the directors, all of the powers vested in the Board or committees
generally, except to change the membership of the Executive Committee; provided,
however, that in the absence or disqualification of any member of the Executive
Committee, the member or members thereof present at any meeting and not
disqualified from voting, whether or not he or they constitute a quorum, may
unanimously appoint another member of the Board of Directors to act at the
meeting in the place of any such absent of disqualified member.  The Executive
Committee shall have power to authorize the seal of the Corporation to be
affixed to all papers which may require it, to declare dividends and to
authorize the issuance of shares of capital stock of the Corporation.  The Board
shall have the power at any time to fill vacancies in, to change the membership
of, or to dissolve, the Executive Committee.  The Executive Committee may make
rules for the conduct of its business and may appoint such committees and
assistants as it shall from time to time deem necessary. one-third of the
Executive Committee, but not less than two, shall constitute a quorum for the
transaction of business.  Regular meetings of the Executive Committee shall be
held at such times as the said Executive Committee shall from time to time by
resolution determine.  No notice shall be required for any regular meeting of
the Executive Committee but a copy of every resolution fixing or changing the
time or place of regular meetings shall be mailed to every member of the
Executive Committee at least three days before the first meeting held in
pursuance thereof.  Special meetings of the Executive Committee may be called by
the Chairman of the Executive Committee or the Secretary of the Executive
Committee, or any two members thereof.  The Secretary of the Corporation or the
Secretary of the Executive Committee shall give notice of the time and place of
each Special Meeting by mail at least two days before such meeting or by
telegraph, cable, wireless, telephone or verbally at least 24 hours before the
meeting to each member of the Executive Committee.


                                     ARTICLE III
                                       OFFICERS

         SECTION 1.  NUMBER.  The officers of the Corporation shall be a
President, a Treasurer, and a Secretary.  In addition, the Board may elect a
Chairman of the Board, one or more Executive Vice Presidents, one or more Vice
Presidents, and such other officers as may be appointed in accordance with the
provisions of


<PAGE>

                                                                             10

SECTION 3 of this ARTICLE.  Any number of offices may be held by the same
person.  The Chief Executive Officer of the Corporation shall be either the
Chairman of the Board or the President, as determined by the Board.

         SECTION 2.  ELECTION, TERM OF OFFICE AND OUALIFICATIONS.  The officers
shall be elected annually by the Board of Directors at their first meeting after
each annual meeting of the stockholders of the Corporation.  Each officer,
except such officers as may be appointed in accordance with the provisions of
SECTION 3 of this ARTICLE, shall hold office until his successor shall have been
duly elected and qualified in his stead, or until his death or until he shall
have resigned or shall have become disqualified or shall have been removed in
the manner hereinafter provided.  The Chairman of the Board shall be chosen from
among the directors.

         SECTION 3.  SUBORDINATE OFFICERS.  The Board of Directors or the
President may from time to time appoint such other officers, including one or
more Assistant Treasurers and one or more Assistant Secretaries, and such agents
and employees of the Corporation as may be deemed necessary or desirable.  Such
officers, agents and employees shall hold office for such period and upon such
terms and conditions, have such authority and perform such duties as in these
By-laws provided or as the Board of Directors or the President may from time to
time prescribe.  The Board of Directors or the President may from time to time
authorize any officer to appoint and remove agents and employees and to
prescribe the powers and duties thereof.

         SECTION 4.  REMOVAL.  Any officer may be removed either with or without
cause, by the vote of a majority of the whole Board of Directors at a special
meeting called for the purpose, or except in case of any officer elected by the
Board of Directors, by any committee or superior officer upon whom the power of
removal may be conferred by the Board of Directors or by these By-laws.

         SECTION 5.  RESIGNATIONS.  Any officer may resign at any time by giving
written notice to the Board of Directors or to the President or to the
Secretary.  Any such resignation shall take effect at the date of receipt of
such notice or at any later time specified therein; and unless otherwise
specified therein, the acceptance of such resignation shall not be necessary to
make it effective.

         SECTION 6.  VACANCIES.  A vacancy in any office because of death,
resignation, removal, disqualification or any other cause shall be filled for
the unexpired portion of the term in the manner prescribed in these By-laws for
regular election or appointment to such office.

         SECTION 7.  THE CHAIRMAN OF THE BOARD.  [intentionally left blank]

         SECTION 8.  THE PRESIDENT.  The President shall have general direction
of the affairs of the Corporation and general supervision over its several
officers, subject, however, to the


<PAGE>

                                                                             11

control of the Board of Directors and, if the Chairman of the Board be the Chief
Executive Officer of the Corporation, the Chairman of the Board.  The President
shall at each annual meeting and from time to time report to the stockholders
and to the Board of Directors all matters within his knowledge which the
interest of the Corporation require to be brought to their notice; may sign with
the Treasurer or an Assistant Treasurer or the Secretary or an Assistant
Secretary any and all certificates of stock of the Corporation; in the absence
of the Chairman of the Board, shall preside at all meetings of the stockholders;
shall sign and execute in the name of the Corporation all contracts, or other
instruments authorized by the Board of Directors, except in cases where the
signing and execution thereof shall be expressly declared or permitted by the
Board or by these By-laws to some other officer or agent of the Corporation;
and, in general, shall perform all duties incident to the office of President
and such other duties as from time to time may be assigned to him by the Board
of Directors or as are presented by these By-laws.

         SECTION 9.  THE EXECUTIVE VICE PRESIDENT.  The Executive Vice
President, if one be elected, shall at the request of the President, or in his
absence or disability, except as otherwise provided herein, perform the duties
of the President, and, when so acting, shall have all the powers of, and be
subject to all of the restrictions upon, the President; in the absence of the
Chairman of the Board and the President, shall preside at all meetings of the
stockholders; may sign with the Treasurer or an Assistant Treasurer or the
Secretary or an Assistant Secretary any or all certificates of stock of the
Corporation; and shall perform such duties and have such powers as from time to
time may be assigned to him by the President or the Board of Directors or
prescribed by these By-laws.

         SECTION 10.  THE VICE PRESIDENTS.  Each Vice President shall have such
powers and shall perform such duties as may from time to time be assigned to him
by the Board of Directors or by the President.  A Vice President may also sign
with the Treasurer or an Assistant Treasurer or the Secretary or an Assistant
Secretary certificates of stock of the Corporation.

         SECTION 11.  THE SECRETARY.  The Secretary shall keep or cause to be
kept in books provided for the purpose the minutes of the meetings of the
stockholders, of the Board of Directors and of any committee when so required;
shall see that all notices are duly given in accordance with the provisions of
these By-laws and as required by law; shall be custodian of the records and of
the seal of the Corporation and see that the seal is affixed to all documents,
the execution of which on behalf of the Corporation under its seal is duly
authorized in accordance with the provisions of these By-laws; shall keep or
cause to be kept, a register of the post office address of each stockholder; may
sign with the President, the Executive Vice President or Vice President
certificates of stock of the Corporation; and, in general, the Secretary shall
perform all duties incident to the office of Secretary and such other duties as
may, from time to time, be assigned to him by the Board of Directors, or by the
President.

<PAGE>

                                                                             12

         SECTION 12.  ASSISTANT SECRETARIES.  At the request of the Secretary,
or in his absence or disability, the Assistant Secretaries shall perform the
duties of the Secretary and, when so acting, shall have all the powers of, and
be subject to all the restrictions upon, the Secretary.  The Assistant
Secretaries shall perform such other duties as from time to time may be assigned
to them by the President, the Secretary or the Board of Directors.

         SECTION 13.  THE TREASURER.  The Treasurer shall have charge and
custody of, and be responsible for, all funds and securities of the Corporation,
and deposit all such funds in the name of the Corporation in such banks, trust
companies or other depositories as shall be selected in accordance with the
provisions of these By-laws; at all reasonable times exhibit his books of
account and records, and cause to be exhibited the books of accounts and records
of any corporation controlled by the Corporation, to any of the directors of the
Corporation upon application during business hours at the office of the
Corporation, or such other corporation, where such books and records are kept;
render a statement of the condition of the finances of the Corporation at all
regular meetings of the Board of Directors and a full financial report at the
annual meeting of the stockholders; if called upon to do so, receive, and give
receipts for, moneys due and payable to the Corporation from any source
whatsoever; may sign with the President, the Executive Vice President or vice
President certificates of stock of the Corporation; and, in general, perform all
the duties incident to the office of Treasurer and such other duties as from
time to time may be assigned to him by the Board of Directors.

         SECTION 14.  ASSISTANT TREASURERS.  At the request of the Treasurer,
or in his absence or disability, the Assistant Treasurers shall perform the
duties of the Treasurer, and, when so acting, shall have all the powers of, and
be subject to all the restrictions upon, the Treasurer.  The Assistant
Treasurers shall perform such duties as from time to time may be assigned to
them by the President, the Treasurer or the Board of Directors.

         SECTION 15.  SALARIES.  The salaries of the officers shall be fixed
from time to time by the Board of Directors.  No officer shall be prevented from
receiving such salary by reason of the fact that he is also a director of the
Corporation.


                                      ARTICLE IV
                    CONTRACTS, CHECKS, DRAFTS, BANK ACCOUNTS, ETC.

         SECTION 1.  CONTRACTS, ETC., HOW EXECUTED.  The Board of Directors,
except as in these By-laws otherwise provided, may authorize any officer or
officers, employee or employees or agent or agents of the Corporation to enter
into any contract or execute and deliver any instrument in the name of and on
behalf of the Corporation, and such authority may be general or confined to
specific instances; and, unless so authorized by the Board of Directors or by
any committee or by these By-laws, no officer, employee or agent shall have any
power or authority to bind the


<PAGE>

                                                                             13

Corporation by any contract or engagement or to pledge its credit or to render
it liable pecuniarily for any purpose or to any amount.

         SECTION 2.  CHECKS, DRAFTS, ETC.  All checks, drafts or other orders
for the payment of money, notes, or other evidences of indebtedness issued in
the name of the Corporation shall be signed by such officer or officers,
employee or employees or agent or agents of the Corporation as shall from time
to time be determined by resolution of the Board of Directors.

         SECTION 3.  DEPOSITS.  All funds of the Corporation shall be deposited
from time to time to the credit of the Corporation in such banks, trust
companies or other depositories as the Board of Directors may from time to time
designate, or as may be designated by any officer or officers, employee or
employees or agent or agents of the Corporation to whom such power may be
delegated by the Board of Directors, and for the purpose of such deposit, any
officer or officers, employee or employees or agent or agents of the Corporation
as shall from time to time be determined by resolution of the Board of Directors
may endorse, assign and deliver checks, drafts and other orders for the payment
of money which are payable to the order of the Corporation.

         SECTION 4.  GENERAL AND SRECIAL BANK ACCOUNTS.  The Board of Directors
may from time to time authorize the opening and keeping with such banks, trust
companies or other depositories as it may designate of general and special bank
accounts, and may make such special rules and regulations with respect thereto,
not inconsistent with the provisions of these By-laws, as it may deem expedient.

         SECTION 5.  PROXIES.  Except as otherwise in these By-laws or in the
Certificate of Incorporation of the Corporation provided, and unless otherwise
provided by resolution of the Board of Directors, the President may from time to
time appoint an attorney or attorneys, or agent or agents, of the Corporation,
in the name and on behalf of the Corporation, to cast the votes which the
Corporation may be entitled to cast as a stockholder or otherwise in any other
corporation any of whose stock or other securities may be held by the
Corporation, at meetings of the holders of the stock or other securities of such
other corporation, or to consent in writing to any action by such other
corporation, and may instruct the person or persons so appointed as to the
manner of casting such votes or giving such consent, and may execute or cause to
be executed in the name and on behalf of the Corporation and under its corporate
seal, or otherwise, all such written proxies or other instruments as he may deem
necessary or proper in the premises.


                                      ARTICLE V
                              SHARES AND THEIR TRANSFER

         SECTION 1.  CERTIFICATES OF STOCK.  Certificates for shares of the
capital stock of the Corporation shall be in such


<PAGE>

                                                                             14

form not inconsistent with law as shall be approved by the Board of Directors.
They shall be numbered in order of their issue, and shall be signed by the
President, the Executive Vice President or Vice President and the Treasurer or
an Assistant Treasurer or the Secretary or an Assistant Secretary of the
Corporation, and the seal of the Corporation shall be affixed thereto, provided
that where any such certificate is signed by a transfer agent or an assistant
transfer agent or by a transfer clerk acting on behalf of the Corporation and by
a registrar, if any, the signatures of any such President, Executive Vice
President, Vice President, Treasurer, Assistant Treasurer, Secretary or
Assistant Secretary and the seal of the Corporation upon such certificate may be
facsimiles.  In case of any officer or officers who shall have signed, or whose
facsimile signature or signatures shall have been used on any such certificate
or certificates, shall cease to be such officer or officers of the Corporation,
whether because of death, resignation or otherwise, before such certificate or
certificates shall have been delivered by the Corporation, such certificate or
certificates may nevertheless be adopted by the Corporation and be issued and
delivered as though the person or persons who signed such certificate or
certificates or whose facsimile signature shall have been used thereon had not
ceased to be such officer or officers of the Corporation.

         SECTION 2.  TRANSFER OF STOCK.  Transfers of shares of the capital
stock of the Corporation shall be made only on the books of the Corporation by
the holder thereof, or by his attorney thereunto authorized by a power of
attorney duly executed and filed with the Secretary of the Corporation, or a
transfer agent of the Corporation, if any, and on surrender of the certificate
or certificates for such shares properly endorsed.  A person in whose name
shares of stock stand on the books of the Corporation shall be deemed the owner
thereof as regards the Corporation, and the Corporation shall not be bound to
recognize any equitable or other claim to, or interest in, such shares on the
part of any other person, whether or not it shall have express or other notice
thereof, except as otherwise provided by the laws of Delaware; provided that
whenever any transfer of shares shall be made for collateral security, and not
absolutely, such fact, if known to the Secretary or to said transfer agent,
shall be so expressed in the entry of transfer.

         SECTION 3.  ADDRESSES OF STOCKHOLDERS.  Each stockholder shall
designate to the Secretary of the Corporation an address at which notices of
meetings and all other corporate notices may be served or mailed to him, and if
any stockholder shall fail to designate such address, corporate notices may be
served upon him by mail directed to him at his last known post office address.

         SECTION 4.  LOST, DESTROYED AND MUTILATED CERTIFICATES.  The holder of
any stock issued by the Corporation shall immediately notify the Corporation of
any loss, destruction or mutilation of the certificate therefor, or failing to
receive a certificate of stock issued by the Corporation, and the Board of
Directors or the Secretary of the Corporation may, in its or his discretion,
cause to be issued to him a new certificate or certificates of stock,


<PAGE>

                                                                             15

upon compliance with such rules, regulations and/or procedure as may be
prescribed or have been prescribed by the Board of Directors with respect to the
issuance of new certificates in lieu of such lost, destroyed or mutilated
certificate or certificates of stock issued by the Corporation which are not
received.

         SECTION 5.  TRANSFER AGENT AND REGISTRAR: REGULATIONS.  The Corporation
shall, if and whenever the Board of Directors shall so determine, maintain one
or more transfer offices or agencies, each in the charge of a transfer agent
designated by the Board of Directors, where the shares of the capital stock of
the Corporation shall be directly transferable, and also one or more registry
offices, each in the charge of a registrar designated by the Board of Directors,
where such shares of stock shall be registered, and no certificate for shares of
the capital stock of the Corporation, in respect of which a Registrar and/or
Transfer Agent shall have been designated, shall be valid unless countersigned
by such Transfer Agent and registered by such Registrar, if any.  The Board of
Directors shall also make such additional rules and regulations as it may deem
expedient concerning the issue, transfer and registration of certificates for
shares of the capital stock of the Corporation.


                                      ARTICLE VI
                                         SEAL

         The Board of Directors shall provide a suitable seal containing the
name of the Corporation, which seal shall be in the charge of the Secretary and
which may be used by causing it or a facsimile thereof to be impressed or
affixed or reproduced or otherwise.  If and when so directed by the Board of
Directors, a duplicate of the seal may be kept and be used by any officer of the
Corporation designated by the Board.


                                     ARTICLE VII
                               MISCELLANEOUS PROVISIONS

         SECTION 1.  FISCAL YEAR.  The fiscal year of the Corporation shall end
on January 31 of each year unless otherwise provided by the Board of Directors
of the Corporation.

         SECTION 2.  WAIVERS OF NOTICE.  Whenever any notice whatever is
required to be given by law, or under the provisions of the Certificate of
Incorporation or of these Bylaws, a waiver thereof in writing, signed by the
person or persons entitled to said notice, whether before or after the time
stated therein, shall be deemed equivalent thereto.

         SECTION 3.  OUALIFYING IN FOREIGN JURISDICTIONS.  The directors shall
have the power at any time and from time to time to take or cause to be taken
any and all measures which they may deem necessary for qualification to do
business as a foreign corporation in any one or more foreign jurisdictions and
for withdrawal therefrom.


<PAGE>

                                                                             16

         SECTION 4.  INDEMNIFICATION.  The Corporation shall, to the full extent
permitted by the General Corporation Law of Delaware and the Certificate of
Incorporation, in each case as amended from time to time, indemnify all persons
whom it has the power to indemnify pursuant thereto. without limiting the
generality of the foregoing:

         (a)  The Corporation shall indemnify any person who was or is a party
    or is threatened to be made a party to any threatened, pending or completed
    action, suit or proceeding, whether civil, criminal, administrative or
    investigative (other than an action by or in the right of the Corporation)
    by reason of the fact that he is or was a director, officer, employee or
    agent of the Corporation, or is or was serving at the request of the
    Corporation as a director, officer, employee or agent of another
    corporation, partnership, joint venture, trust or other enterprise, against
    expenses (including attorneys' fees), judgments, fines and amounts paid in
    settlement actually and reasonably incurred by him in connection with such
    action, suit or proceeding if he acted in good faith and in a manner he
    reasonably believed to be in or not opposed to the best interests of the
    Corporation, and, with respect to any criminal action or proceeding, had no
    reasonable cause to believe his conduct was unlawful.  The termination of
    any action, suit or proceeding by judgment, order, settlement, conviction
    or upon a plea of NOLO CONTENDERE or its equivalent, shall not, of itself,
    create a presumption that the person did not act in good faith and in a
    manner which he reasonably believed to be in or not opposed to the best
    interests of the Corporation, and, with respect to any criminal action or
    proceeding, had reasonable cause to believe that his conduct was unlawful.

         (b)  The Corporation shall indemnify any person who was or is a party
    or is threatened to be made a party to any threatened, pending or completed
    action or suit by or in the right of the Corporation to procure a judgment
    in its favor by reason of the fact that he is or was a director, officer,
    employee or agent of the Corporation, or is or was serving at the request
    of the Corporation as a director, officer, employee or agent of another
    corporation, partnership, joint venture, trust or other enterprise against
    expenses (including attorneys, fees) actually and reasonably incurred by
    him in connection with the defense or settlement of such action or suit if
    he acted in good faith and in a manner he reasonably believed to be in or
    not opposed to the best interests of the Corporation and except that no
    indemnification shall be made in respect of any claim, issue or matter as
    to which such person shall have been adjudged to be liable to the
    Corporation unless and only to the extent that the Court of Chancery or the
    court in which such action or suit was brought shall determine upon
    application that, despite the adjudication of liability but in view of all
    the circumstances of the case, such person is fairly and reasonably
    entitled to indemnity for such expenses which the Court of Chancery or such
    other court shall deem proper.


<PAGE>

                                                                             17

         (c)  To the extent that a director, officer, employee or agent of the
    Corporation has been successful on the merits or otherwise in defense of
    any action, suit or proceeding referred to in paragraphs (a) and (b) , or
    in defense of any claim, issue or matter therein, he shall be indemnified
    against expenses (including attorneys' fees) actually and reasonably
    incurred by him in connection therewith.

         (d)  Any indemnification under paragraphs (a) and (b) (unless ordered
    by a court) shall be made by the Corporation only as authorized in the
    specific case upon a determination that indemnification of the director,
    officer, employee or agent is proper in the circumstances because he has
    met the applicable standard of conduct set forth in paragraphs (a) and (b).
    Such determination shall be made (1) by the Board of Directors by a
    majority vote of a quorum consisting of directors who were not parties to
    such action, suit or proceeding, or (2) if such a quorum is not obtainable,
    or, even if obtainable a quorum of disinterested directors so directs, by
    independent legal counsel in a written opinion, or (3) by the stockholders.

         (e)  Expenses incurred by an officer or director in defending a civil
    or criminal action, suit or proceeding shall be paid by the Corporation in
    advance of the final disposition of such action, suit or proceeding upon
    receipt of an undertaking by or on behalf of such director or officer to
    repay such amount if it shall ultimately be determined that he is not
    entitled to be indemnified by the Corporation as authorized in this
    SECTION.  Such expenses incurred by other employees and agents may be so
    paid upon such terms and conditions, if any, as the Board of Directors
    deems appropriate.

         (f)  The indemnification and advancement of expenses provided by or
    granted pursuant to the paragraphs of this SECTION shall not be deemed
    exclusive of any other rights to which those seeking indemnification or
    advancement of expenses may be entitled under any by-law, agreement, vote
    of stockholders or disinterested directors or otherwise, both as to action
    in his official capacity and as to action in another capacity while holding
    such office.

         (g)  The Corporation shall have power to purchase and maintain
    insurance on behalf of any person who is or was a director, officer,
    employee or agent of the Corporation, or is or was serving at the request of
    the Corporation as a director, officer, employee or agent of another
    corporation, partnership, joint venture, trust or other enterprise against
    any liability asserted against him and incurred by him in any such capacity,
    or arising out of his status as such, whether or not the Corporation would
    have the power to indemnify him against such liability under the provisions
    of this SECTION.

         (h)  For purposes of this SECTION, references to "the corporation"
    shall include, in addition to the resulting


<PAGE>

                                                                             18

    corporation, any constituent corporation (including any constituent of a
    constituent) absorbed in a consolidation or merger which, if its separate
    existence had continued, would have had power and authority to indemnify
    its directors, officers, and employees or agents, so that any person who is
    or was a director, officer, employee or agent of such constituent
    corporation, or is or was serving at the request of such constituent
    corporation as a director, officer, employee or agent of another
    corporation, partnership, joint venture, trust or other enterprise, shall
    stand in the same position under the provisions of this SECTION with
    respect to the resulting or surviving corporation as he would have with
    respect to such constituent corporation if its separate existence had
    continued.

         (i)  For purposes of this SECTION, references to "other enterprises"
    shall include employee benefit plans; reference to "fines" shall include
    any excise taxes assessed on a person with respect to an employee benefit
    plan; and references to "serving at the request of the Corporation" shall
    include any service as a director, officer, employee or agent of the
    Corporation which imposes duties on, or involves services by, such
    director, officer, employee or agent with respect to an employee benefit
    plan, its participants, or beneficiaries; and a person who acted in good
    faith and in a manner he reasonably believed to be in the interest of the
    participants and beneficiaries of an employee benefit plan shall be deemed
    to have acted in a manner "not opposed to the best interests of the
    Corporation" as referred to in this SECTION.

         (j)  The indemnification and advancement of expenses provided by, or
    granted pursuant to, this SECTION shall, unless otherwise provided when
    authorized or ratified, continue as to a person who has ceased to be a
    director, officer, employee or agent and shall inure to the benefit of the
    heirs, executors and administrators of such a person.

         (k)   No amendment to or repeal or modification of this SECTION 4
    shall adversely affect any right or protection of a director of a
    Corporation existing at the time of such amendment, repeal or modification.


                                     ARTICLE VIII
                                      AMENDMENTS

    All By-laws of the Corporation shall be subject to alteration or repeal,
and new By-laws not inconsistent with any provision of the Certificate of
Incorporation of the Corporation or any provision of law may be made, either by
the affirmative vote of the holders of record of a majority of the outstanding
stock of the Corporation entitled to vote in respect thereof, given at an annual
meeting or at any special meeting, provided that notice of the proposed
alteration or repeal or of the proposed new By-laws be included in the notice of
such meeting, or by the Board of Directors at any regular or special meeting.


<PAGE>


                                     EXHIBIT 4(b)


<PAGE>

                    FIRST AMENDMENT TO REVOLVING CREDIT AGREEMENT

    THIS FIRST AMENDMENT TO REVOLVING CREDIT AGREEMENT (the "Amendment"), dated
as of March 17, 1995, is among Varlen Corporation (the "Borrower"), the lenders
listed on the signature pages hereof (the "Lenders") and The First National Bank
of Chicago, as agent (the "Agent").

                                     WITNESSETH:

    WHEREAS, the Borrower, the Lenders and The First National Bank of Chicago,
individually and as Agent, entered into that certain Revolving Credit Agreement
dated as of December 6, 1993 (the "Existing Agreement");

    WHEREAS, the Borrower, the Lenders and the Agent desire to amend the
Existing Agreement to, among other things, change the pricing thereunder and
specifically permit a certain expenditure on fixed assets, all as more fully
described hereinafter;

    NOW, THEREFORE, in consideration of the premises herein contained, and for
other good and valuable consideration, the receipt of which is hereby
acknowledged, the parties hereto hereby agree as follows:

    1.   DEFINED TERMS.  Capitalized terms used herein and not otherwise
defined shall have the meanings attributed to such terms in the Existing
Agreement.

    2.   AMENDMENTS TO THE EXISTING AGREEMENT.  Effective upon the satisfaction
of the conditions precedent set forth in Section 4 hereof, the Existing
Agreement is hereby amended as follows:

    (a)  The table contained in Section 2.5 of the Existing Agreement is
amended to read in its entirety as follows:

<TABLE>
<CAPTION>

APPLICABLE MARGIN          LEVEL I STATUS   LEVEL II STATUS   LEVEL III STATUS
- -------------------------------------------------------------------------------
<S>                           <C>              <C>              <C>
EUROCURRENCY RATE              .50%              .75%             1.0%
- -------------------------------------------------------------------------------

FIXED CD RATE                 .625%             .875%           1.125%
- -------------------------------------------------------------------------------

COMMITMENT FEE                .175%              .20%             .25%
- -------------------------------------------------------------------------------

STANDBY LETTER OF CREDIT       .50%              .75%             1.0%
  FEE (FINANCIAL)
- -------------------------------------------------------------------------------

STANDBY LETTER OF CREDIT      .375%             .375%             .50%
FEE (PERFORMANCE)
- -------------------------------------------------------------------------------

</TABLE>


<PAGE>

    (b)  The, following definitions contained in Section 2.5 of the Existing
Agreement are amended to read in their entirety as follows:

    "'Level I Status' exists at any date if, as of the last day of the then
most recently ended fiscal quarter of the Borrower, either (i) the Interest
Coverage Ratio is greater than 6.0 to 1.0 or (ii) the Implied Senior
Indebtedness Rating is equivalent to a long term debt rating of BBB or higher by
S&P or Baa or higher by Moody's.

    'Level II Status' exists at any date if, as of the last day of the then
most recently ended fiscal quarter of the Borrower, (i) the requirements
necessary to achieve Level I Status shall not have been satisfied and (ii) the
Interest Coverage Ratio is greater than or equal to 4.0 to 1.0

    'Level III Status' exists at any date if the requirements necessary to
achieve Level I Status or Level II Status shall not have been satisfied."

    (c)  Section 6.18 of the Existing Agreement is hereby amended to read in
its entirety as follows:

         "6.18.  FIXED ASSET EXPENDITURES.  The Borrower will not, nor will it
    permit any Subsidiary to, expend, or be committed to expend, as of any date
    of determination, on a cumulative basis from and after the Effective Date,
    an amount for the acquisition of fixed assets that, when expended, will
    exceed the sum of (i) $5,000,000 PLUS (ii) 150% of the Borrower's
    cumulative depredation expense, in the aggregate for the Borrower and its
    Subsidiaries, PROVIDED that all expenditures on the acquisition of fixed
    assets as part of the acquisition of the facility in Bryson City, North
    Carolina as described to the Agent in February, 1995 shall be excluded from
    and shall not count against the dollar limitation set forth in this
    Section."

    3.   REPRESENTATIONS AND WARRANTIES.  The Borrower hereby confirms,
reaffirms and restates as of the Effective Date (as defined in Section 4 of this
Amendment) the representations and warranties set forth in Article V of the
Existing Agreement provided that such representations and warranties shall be
and hereby are amended as follows: each reference therein to "this Agreement",
including, without limitation, such a reference included in the term "Loan
Documents", shall be deemed to be a collective reference to the Existing
Agreement, this Amendment and the Existing Agreement as amended by this
Amendment.  A Default under and as defined in the Existing Agreement as amended
by this Amendment shall be deemed to have occurred if any representation or
warranty made pursuant to the foregoing sentence of this Section 3 shall be
materially false as of the date on which made.

    4.   CONDITIONS PRECEDENT.  This Amendment and the amendments to the
Existing Agreement provided for herein shall become effective on and as the date
first set forth above


                                        Page 2

<PAGE>

(the "Effective Date") provided that all of the following conditions precedent
shall have been satisfied:

    (a)  This Amendment shall have been duly executed and delivered by the
Agent, the Borrower and the Lenders and consented to by each of the Guarantors.

    (b)  No Default or Unmatured Default shall have occurred and be continuing.

    5.   EFFECT ON THE EXISTING AGREEMENT.  Except as expressly amended hereby,
all of the representations, warranties, terms, covenants and conditions of the
Existing Agreement and the other Loan Documents (a) shall remain unaltered, (b)
shall continue to be, and shall remain, in full force and effect in accordance
with their respective terms, and (c) are hereby ratified and confirmed in all
respects.  Upon the effectiveness of this Amendment, all references in the
Existing Agreement (including references in the Existing Agreement as amended by
this Amendment) to "this Agreement" (and all indirect references such as
"hereby", "herein", "hereof" and "hereunder") shall be deemed to be references
to the Existing Agreement as amended by this Amendment.

    6.   EXPENSES.  The Borrower shall reimburse the Agent for any and all
reasonable costs, internal charges and out-of-pocket expenses (including
attorneys' fee and time charges of attorneys for the Agent, which attorneys may
be employees of the Agent) paid or incurred by the Agent in connection with the
preparation, review, execution and delivery of this Amendment.

    7.   ENTIRE AGREEMENT.  This Amendment, the Existing Agreement as amended
by this Amendment and the other Loan Documents embody the entire agreement and
understanding between the parties hereto and supersede any and all prior
agreements and understandings between the parties hereto relating to the subject
matter hereof.

    8.   GOVERNING LAW.  This Amendment shall be construed in accordance with
the internal laws (and not the law of conflicts) of the State of Illinois, but
giving effect to federal laws applicable to a national banking association
located in the State of Illinois.

    9.   COUNTERPARTS.  This Amendment may be executed in any number of
counterparts, all of which taken together shall constitute one agreement, and
any of the parties hereto may execute this by signing any such counterpart.


                                        Page 3

<PAGE>

    IN WITNESS WHEREOF, the parties hereto have caused this First Amendment to
Revolving Credit Agreement to be duly executed as of the date first above
written.


                                          VARLEN CORPORATION

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Vice President
                                                  -------------------------

                                          THE FIRST NATIONAL BANK OF
                                          CHICAGO, individually and as Agent

                                          By:  /s/ Dianne Banta
                                               ----------------------------
                                          Title:  /s/ C. Banking Officer
                                                 --------------------------

                                          HARRIS TRUST AND SAVINGS BANK

                                          By: /s/ M. Elizabeth Gillian
                                               ----------------------------
                                          Title:  /s/ Vice President
                                                 --------------------------

                                          NATIONSBANK, N.A. (CAROLINAS)

                                          By:  /s/ Carter E. Smith
                                               ----------------------------
                                          Title:  /s/ Assistant VP
                                                 --------------------------


                                        Page 4

<PAGE>

                                          ABN AMRO BANK N.V.

                                          By:  /s/ Robert J. Graff
                                               ----------------------------
                                          Title:  /stamp/ Robert J. Graff
                                                  -------------------------
                                                  /stamp/ Vice President
                                                  -------------------------

                                          By:  /s/ Thomas M. Toep
                                               ----------------------------
                                          Title:  /s/ VP
                                                 --------------------------



                       ACKNOWLEDGMENT AND CONSENT BY GUARANTORS

    Each of the undersigned Guarantors (i) acknowledges its receipt of a copy
of and hereby consents to all the terms and conditions of the foregoing First
Amendment to Revolving Credit Agreement and (ii) reaffirms its obligations under
the Subsidiary Guaranty dated as of December 6, 1993 in favor of The First
National Bank of Chicago, as agent.


                                          CHROME CRANKSHAFT CO.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          CHROME CRANKSHAFT COMPANY OF
                                          ILLINOIS

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          CHROME LOCOMOTIVE, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------


<PAGE>

                                          CONSOLIDATED METCO, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          FEMC, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          HEINICKE SCIENTIFIC, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          INTERNATIONAL METAL PRODUCTS
                                          CORPORATION

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          KEYSTONE INDUSTRIES, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------


                                        PAGE 6
<PAGE>


                                          KEYSTONE RAILWAY EQUIPMENT
                                          COMPANY

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          MEANS INDUSTRIES, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          NAPCO SCIENTIFIC COMPANY

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          NATIONAL METALWARES, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          PRECISION SCIENTIFIC, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------


                                        PAGE 7

<PAGE>

                                          RUSH ENTERPRISES, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          S-G DIESEL POWER, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          SAPULPA TANK COMPANY

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          SCW CORPORATION

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          SPECIAL METAL RINGS CORP.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------


                                        PAGE 8

<PAGE>

                                          UNIT RAIL ANCHOR COMPANY, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          WEBCO TANK INCORPORATED

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          ALCOR PETROLEUM INSTRUMENTS, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          BEECHHEAD ASSOCIATES INCORPORATED

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------

                                          VARLEN INSTRUMENTS, INC.

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------


                                        PAGE 9

<PAGE>

                                          PRIME MANUFACTURING CORPORATION

                                          By:  /s/ Richard A. Nunemaker
                                               ----------------------------
                                          Title:  /s/ Attorney-in-Fact
                                                 --------------------------


                                       PAGE 10


<PAGE>
 

                                     EXHIBIT 4(c)
                                     ------------

<PAGE>

[LOGO] FIRST CHICAGO
THE FIRST NATIONAL BANK OF CHICAGO




                                    CONSENT NOTICE



To: The First National Bank of Chicago. as agent
    One First National Plaza
    Chicago, Illinois 60670

Re: Revolving Credit Agreement dated as of December 6. 1993 (the "Credit
    Agreement") by and among Varlen Corporation, the Borrowing Subsidiaries and
    the Lenders party thereto; capitalized terms used herein and not otherwise
    defined are used as defined in the Credit Agreement

    We have received a copy of the Extension Request dated September 8, 1995
from Varlen Corporation.  The undersigned Lender hereby irrevocably 
consents to the extension of the Facility Termination Date to December 6, 
1998 as requested in the Extension Request.

                                       THE FIRST NATIONAL BANK OF CHICAGO

                                       By: /s/ Julia A. Bristow
                                          -----------------------------------


                                       Title: Managing Director
                                             --------------------------------


<PAGE>

Nationsbank [Letterhead]



[LOGO] NATIONSBANK



    September 19, 1995



                                    CONSENT NOTICE


    TO:  The First National Bank of Chicago, as Agent
         One First National Plaza
         Chicago, Illinois 60670


    RE:  Revolving Credit Agreement dated as of December 6, 1993 (the "Credit
         Agreement") by and among Varlen Corporation, the Borrowing 
         Subsidiaries and the Leaders party thereto; capitalized terms used
         herein and not otherwise defined are used as defined in the Credit
         Agreement.

    We have received a copy of the Extension Request dated September 8,
    1995 from Varlen Corporation.  The undersigned Lender hereby irrevocably 
    consents to the extension of the Facility Termination Date to December 6,
    1998 as requested in the Extension Request.

    NationsBank, N.A. (Carolinas)



    /s/ Carter E. Smith
    ------------------------
    Carter E. Smith
    Assistant Vice President







    USA
    [Olympic Logo]
    Official Sponsor
    1994/1996                                   Member FDIC

<PAGE>

[LOGO] ABN-AMRO Bank                             CHICAGO BRANCH
                                                 135 South LaSalle Street
                                                 Chicago,  Illinois 60674-9135
                                                 (312) 904-2957




                                    CONSENT NOTICE


To: The First National Bank of Chicago, as agent
    One First National Plaza
    Chicago, Illinois 60670


Re: Revolving Credit Agreement dated as of December 6, 1993 (the "Credit
    Agreement") by and among Varlen Corporation, the Borrowing Subsidiaries and
    the Lenders party thereto; capitalized terms used herein and not otherwise
    defined are used as defined in the Credit Agreement


    We have received a copy of the Extension Request dated September 8, 1995
from Varlen Corporation.  The undersigned Lender hereby irrevocably consents
to the extension of the Facility Termination Date to December 6, 1998 as
requested in the Extension Request.

                                            ABN AMRO Bank N.V.



                                            By: /s/ Adrienne H. Baker
                                               -------------------------------

                                            Title: Assistant Vice President
                                                  ----------------------------


                                            By: /s/ Shirley Kempel
                                               -------------------------------

                                            Title: Vice President
                                                  ----------------------------

<PAGE>

                                    CONSENT NOTICE


To: The First National Bank of Chicago, as agent
    One First National Plaza
    Chicago, Illinois 60670

Re: Revolving Credit Agreement dated as of December 6, 1993 (the "Credit
    Agreement") by and among Varlen Corporation, the Borrowing Subsidiaries and
    the Lenders party thereto; capitalized terms used herein and not otherwise
    defined are used as defined in the Credit Agreement

    We have received a copy of the Extension Request dated September 8, 1995
from Varlen Corporation.  The undersigned Lander hereby irrevocably
consents to the extension of the Facility Termination Date to December 6,
1998 as requested in the Extension Request.

                                                                              *



                                                 By: /s/ Patrick J. McDonnell
                                                    --------------------------

                                                 Title: PATRICK J. MCDONNELL
                                                       -----------------------
                                                           VICE PRESIDENT


*Insert name of Lender


<PAGE>

                                      EXHIBIT 11

<PAGE>

                      VARLEN CORPORATION AND SUBSIDIARIES             Exhibit 11
                       COMPUTATION OF PER SHARE EARNINGS
                     (Thousands, Except Per Share Amounts)
 
<TABLE>
<CAPTION>

                                                                                      For The Year Ended
                                                                           ---------------------------------------
PRIMARY EARNINGS PER SHARE:                                                  1/31/96        1/31/95        1/31/94
                                                                           ---------      ---------      ---------
<S>                                                                       <C>            <C>            <C>
Net earnings                                                              $   19,609     $   14,762     $   10,766
                                                                           ---------      ---------      ---------
                                                                           ---------      ---------      ---------
Computation of the Weighted Average Number of
 Shares Outstanding as Used in Primary
 Earnings Per Share Computation:

 Weighted average number of shares outstanding                                 5,382          5,339          5,297

 Shares assumed issued under the treasury
   stock method                                                                  201            174            145
                                                                           ---------      ---------      ---------

Weighted average number of shares outstanding, as adjusted                     5,583          5,513          5,442
                                                                           ---------      ---------      ---------
                                                                           ---------      ---------      ---------

Primary Earnings Per Share                                                $     3.51     $     2.68     $     1.98
                                                                           ---------      ---------      ---------
                                                                           ---------      ---------      ---------

FULLY DILUTED EARNINGS PER SHARE:

Reconciliation of net earnings per the consolidated financial
 statements to the amount used for the fully diluted computation:

 Net earnings                                                             $   19,609     $   14,762     $   10,766

 Add interest on 6 1/2% convertible subordinated
  debentures, net of income tax effects                                        2,736          2,736          1,874
                                                                           ---------      ---------      ---------

Net earnings, as adjusted                                                 $   22,345     $   17,498     $   12,640
                                                                           ---------      ---------      ---------
                                                                           ---------      ---------      ---------

Computation of the Weighted Average Number of
 Shares Outstanding as Used in the Fully
 Duluted Earnings Per Share Computation:

 Weighted average number of shares outstanding                                 5,382          5,339          5,297

 Shares assumed issued under the treasury
  stock method                                                                   205            190            169

 Shares issuable from assumed exercise of
  6 1/2% convertible subordinated debentures                                   2,776          2,776          1,863
                                                                           ---------      ---------      ---------

Weighted average number of shares outstanding, as adjusted                     8,363          8,305          7,329
                                                                           ---------      ---------      ---------
                                                                           ---------      ---------      ---------


Fully Diluted Earnings Per Share                                          $     2.67     $     2.11     $     1.73
                                                                           ---------      ---------      ---------
                                                                           ---------      ---------      ---------


</TABLE>


<PAGE>



                                                              Varlen Corporation
                                                              Annual Report 1995
                                                       Manufacturer of Precision
                                                             Engineered Products


<PAGE>

VARLEN AT A GLANCE


                            OUTPERFORMING OUR MARKETS


                                 TRUCK / TRAILER

PRIMARY MARKETS:

Class 8 trucks and over-the-road trailer manufacturers - domestic and
international.

PRODUCTS:

ALUMINUM PERMANENT MOLD AND DIE CASTINGS

  * Axle hubs
  * Suspension brackets
  * Transmission housings
  * Spring brake flanges and pistons

STRUCTURAL MOLDED PLASTIC COMPONENTS

  * Door sill assemblies
  * Instrument panels
  * Sleeper cab accessories

                                    RAILROAD

PRIMARY MARKETS:

Locomotive and railcar manufacturers, railroads and railcar maintenance
facilities, lessors, and track maintenance contractors. Global markets.

PRODUCTS:

RAILCARS

  * Hydraulic cushioning                * Draft gears
  * Buffers                             * Discharge gates

LOCOMOTIVES

  * HVAC systems                        * Draft gears
  * Valves                              * Toilets

REMANUFACTURED CRANKSHAFTS AND CAMSHAFTS

RAILROAD TRACK FASTENER SYSTEMS


<PAGE>

                                   AUTOMOTIVE

PRIMARY MARKETS:

Original equipment automotive manufacturers and tier one suppliers.  Aftermarket
transmission rebuilders.  Parts are used on cars and light trucks. Domestic and
international markets.

PRODUCTS:

AUTOMATIC TRANSMISSION REACTION PLATES

STEERING COLUMN COMPONENTS

TRANSMISSION COMPONENTS

SEAT FRAME BRACKETS

PRECISION STAMPED METAL COMPONENTS AND WELDMENTS



                                    PETROLEUM
                                    ANALYZERS

PRIMARY MARKETS:

Instrumentation to improve yield, certify products and monitor regulatory
standards.  Used by oil refineries, petrochemical plants, petroleum
transporters, and large users of distillate products. Global markets.

PRODUCTS:

AUTOMATED LABORATORY QUALITY CONTROL INSTRUMENTS

ON-LINE PROCESS ANALYZERS

MANUAL AND SEMI-AUTOMATIC PHYSICAL PROPERTY ANALYZERS

PORTABLE OPTOELECTRONIC ANALYZERS

CERTIFICATION SAMPLES

PETROLEUM TESTING SERVICES


                                                                               1

<PAGE>

FINANCIAL HIGHLIGHTS
Varlen Corporation and Subsidiaries

(In thousands, except per share data)

<TABLE>
<CAPTION>

                                                                    1995(a)        1994(a)        1993(a)
<S>                                                                <C>            <C>            <C>
FOR THE YEAR
Net Sales. . . . . . . . . . . . . . . . . . . . . . . . . .       $386,987       $341,521       $291,908
Net Earnings . . . . . . . . . . . . . . . . . . . . . . . .         19,609         14,762         10,766
Net Earnings as a Percent of Sales . . . . . . . . . . . . .            5.1%           4.3%           3.7%
Return on Average Stockholders' Equity . . . . . . . . . . .           21.4%          20.5%          18.0%
Return on Invested Capital . . . . . . . . . . . . . . . . .           13.8%          12.4%          10.5%
Capital Expenditures . . . . . . . . . . . . . . . . . . . .      $  23,427      $  14,701      $  11,240
Depreciation and Amortization. . . . . . . . . . . . . . . .         14,259         14,664         12,901
- ---------------------------------------------------------------------------------------------------------
AT YEAR END
Working Capital. . . . . . . . . . . . . . . . . . . . . . .      $  67,044      $  57,713       $ 49,046
Net Property, Plant and Equipment. . . . . . . . . . . . . .         69,675         59,636         52,867
Total Debt . . . . . . . . . . . . . . . . . . . . . . . . .         73,485         72,855         72,820
Stockholders' Equity . . . . . . . . . . . . . . . . . . . .         97,953         79,031         63,644
Senior Debt as a Percent of Total Capitalization . . . . . .            2.6%           2.5%           2.8%
Total Debt as a Percent of Total Capitalization. . . . . . .           42.9%          48.0%          53.4%
- ---------------------------------------------------------------------------------------------------------
PER SHARE DATA
Primary Earnings Per Share . . . . . . . . . . . . . . . . .     $     3.51       $   2.68       $   1.98
Fully Diluted Earnings Per Share . . . . . . . . . . . . . .           2.67           2.11           1.73
Dividends Declared . . . . . . . . . . . . . . . . . . . . .           0.39           0.36           0.36
Stockholder's Equity . . . . . . . . . . . . . . . . . . . .          18.26          14.76          11.94
- ---------------------------------------------------------------------------------------------------------

</TABLE>

(a)  Throughout this report the years ended January 31, 1996, 1995 and 1994 are
     referred to as 1995, 1994, and 1993, respectively. The per share data in
     1994 and 1993 reflect restatement for a 10% stock dividend in 1995.

1995 SEGMENT RESULTS


2

<PAGE>

LETTER TO A FELLOW SHAREOWNERS AND ASSOCIATES

Public company management is often accused of writing "puffy" or self-
congratulatory letters to shareholders, this is not our style. At the risk of
being charged with "breaking our arms while patting ourselves on the back," 
we would like to highlight some key accomplishments of 1995.

     - Third consecutive record year: 
          - Sales increased 13 percent
          - Net earnings increased 33 percent
     - 13.8 percent return on invested capital - a record
     - 21.4 percent return on equity - a record
     - International sales now 19 percent
     - Productivity increased 6 percent over the prior year
     - A non-strategic business unit was sold
     - 10 percent stock dividend paid, effectively increasing 
          the cash dividend by 10 percent
     - 500,000 share common stock repurchase authorized

     Most of 1995's growth was internal - the result of increased market
penetration and expanding markets. Investments Varlen made and is making in
product development, market expansion and cost reduction are paying off. We
continue to aggressively fund the growth of our existing operating units. Our
key criteria is that investments must exceed our cost of capital. In 1995, our
capital expenditures were $23,400,000 and for the last five years totaled
$67,000,000 - 130 percent of depreciation. Varlen's results speak for
themselves. 

     We feel Varlen is still capable of growing faster. To quicken our pace of
growth, we have to look externally to acquisitions, joint ventures and other
forms of corporate partnering.

     From this perspective, 1995 was a frustrating year. We devoted a great deal
of time and a fair amount of expense in an attempt to accelerate our strategic
growth plan. Our one success was in the formation of an alliance between 
our petroleum analyzer business unit and Boston Advanced Technologies, Inc., a
manufacturer of instruments using optoelectronic technology.

     Strategic acquisition candidates were identified but we were unwilling to
compete with the very high prices offered by others at the top of the business
cycle. Another factor was the reluctance of targeted companies to sell their
businesses. The mergers and acquisitions market seems to have returned to the
excessive days of the 1980's where bank credit was "easy" and large pools of
equity funding were available. Varlen has, and will continue to take, a
disciplined approach to growth. This does not mean that we will be a wallflower.
We are focused on strategic acquisitions of manufacturers of engineered
industrial products. The projected return from any acquisition or partnership
must exceed our cost of capital and enhance Varlen's market position. We are
increasing our corporate development effort and with a very strong balance sheet
are well positioned to aggressively pursue external growth.



                             "VARLEN HAS A HISTORY 
                          OF OUTPERFORMING ITS MARKETS 
                                 AND WE EXPECT 
                            TO DO SO IN THE FUTURE."


                                                                               3

<PAGE>

LETTER TO FELLOW SHAREOWNERS AND ASSOCIATES
CONTINUED

GLOBAL GROWTH

     Varlen's revenues from exports and foreign operations climbed to 19 percent
of total sales, up from 16 percent in 1994 and up sharply from the beginning of
the decade. Our goal is to have international revenues at a minimum of 25
percent. We plan to accomplish this by developing more products specifically
designed for foreign markets, increasing market share, expanding our geographic
reach, and through strategic acquisitions. We feel the greatest opportunities
are in products for the railroad industry and petroleum analyzers, although
recently we received our first meaningful non-North American export orders for
aluminum trailer hubs and automatic transmission reaction plates.

FINANCIAL GOALS

Since the end of the last recession in 1991, Varlen has had a compound annual
growth rate of 54 percent in earnings and 14 percent in sales. While we would
like to maintain this momentum, the fact that Varlen's transportation products
segment serves cyclical industries makes it difficult. We are dedicated to long-
term growth and ask that Varlen's performance be measured over the entire length
of a business cycle.

VARLEN'S FINANCIAL OBJECTIVES ARE:

- - RETURN ON INVESTED CAPITAL: average during the business cycle of 10 percent.
We have exceeded this target for the past three years and plan to do so again in
1996. This measurement is the key element in the incentive compensation program
for Varlen management.

- - RETURN ON EQUITY: average during the business cycle of 15 percent. To achieve
this objective, we must perform well above the 15 percent average in years when
economic conditions are favorable. We have significantly surpassed this target
during the past three years (20 percent average) and are focused on doing so
again in the coming year.

- - RETURN ON SALES: 10 percent pre-tax. While improving, we have not met this
goal in recent years. We strive to achieve our earnings goals while focusing on
cash flow, making long-term investments in our businesses, and maintaining a
strong balance sheet.

- - SALES GROWTH: average 12 percent. Although we desire to grow at a rapid pace,
we never lose sight that return on invested capital is one of the most critical
measures for adding economic value.

SHAREOWNERS VALUE

     Varlen's mission statement begins with the declaration that our "primary
objective is to increase the long-term value of its shareowners' investment". We
take this commitment seriously. During the past five years the compound annual
return on an investment in Varlen stock was 29%, assuming reinvestment of
dividends. If a $100 investment was made on January 31, 1991, it would have been
worth $362 on January 31, 1996. This return is significantly higher than the 16%
compound annual return on an investment in the S&P 500. We endeavor to manage
Varlen to reward long-term shareowners.


4

<PAGE>

OUTLOOK

     For 1996, the North American sales of heavy-duty trucks/trailers and new
freightcars and locomotives are projected by some analysts to fall as much as 
30 to 35 percent from their very high 1995 levels. While this is a precipitous
drop, one should keep in mind that the projected production will still be at
very healthy levels. Although the North American railroad industry may be weaker
in 1996, we expect to compensate by increasing international and aftermarket
sales. Automotive industry sales of light vehicles may be flat or fall slightly,
but we anticipate our performance in this market to continue to improve.
Varlen's petroleum analyzer business is expected to grow in 1996 as new products
are introduced and our distribution network is expanded.

     Varlen has a history of outperforming its markets and we expect to do so in
the future. We intend to expand globally, increase market penetration, and
quicken the pace of new product development. Varlen's operating units are strong
and well positioned to take advantage of growth opportunities even in weakening
markets.  We are very enthusiastic about your company's long-term prospects 
and will continue to invest in its future.


     In July 1995 we sold a non-strategic business, a manufacturer of tubular
products for consumer markets. Recently, we announced plans to divest our
research laboratory appliance business. This industry is experiencing
consolidation at both the manufacturing and distribution levels. We have decided
that future expenditures are better invested where Varlen can maintain critical
mass, such as in our transportation products segment and in instruments for the
petroleum and petrochemical industries. Excluding any sale gain or loss, the
absence of these two businesses could create approximately $0.12 to $0.15 per
share in earnings dilution in 1996. The proceeds from these divestitures will be
reinvested in future acquisitions with greater profit potential.

     In many ways Varlen's 1995 outstanding performance reflects our associates'
ongoing commitment to our customers, continuous improvement and a willingness to
embrace change--thank you. We also extend our appreciation for the support of
Varlen shareowners and the loyalty of our customers and suppliers.


/s/ Ernest H. Lorch                /s/ Richard L. Wellek
Ernest H. Lorch                    Richard L. Wellek
Chairman of the Board              President and Chief Executive Officer

March 6, 1996



                                                                               5


<PAGE>

THE VARLEN MISSION

     VARLEN'S PRIMARY OBJECTIVE IS TO INCREASE THE LONG-TERM VALUE OF ITS
SHAREOWNERS' INVESTMENT. THIS WILL BE ACHIEVED BY BUILDING UPON OUR EMPLOYEES'
CREATIVITY AND THEIR COMMITMENT TO SERVING CUSTOMERS BETTER AND MORE EFFICIENTLY
THAN OUR COMPETITORS DO IN THE MARKETS WHERE VARLEN CHOOSES TO COMPETE.

     VARLEN WILL INVEST RESOURCES IN SELECTED INDUSTRIAL MARKETS WHERE IT HAS,
OR CAN OBTAIN, A LEADERSHIP POSITION; WE WILL REDEPLOY RESOURCES FROM MARKETS
WHERE WE CANNOT. WE WILL CONTINUE TO ENHANCE OUR GLOBAL PRESENCE. VARLEN'S
ENGINEERED PRODUCTS FOR THE NICHE MARKETS IN WHICH IT PARTICIPATES ARE
CHARACTERIZED BY DIFFERENTIABLE PROCESS TECHNOLOGY EMPLOYED IN THEIR MANUFACTURE
AND/OR SUPERIOR PERFORMANCE ATTRIBUTES. OUR DEDICATION TO CONTINUOUS IMPROVEMENT
WILL BE UNRELENTING.


REVIEW OF OPERATIONS

TRANSPORTATION PRODUCTS

     In last year's report we promised to get a lot better, and we did! In spite
of weak pricing and rising material costs, our productivity increases, new
programs, and market penetration gains generated operating profit growth of 32
percent on a net sales increase of 21 percent. The markets Varlen serves may be
considered mundane, but the results do not have to be. While we derived a great
deal of satisfaction from our 1995 results in this segment, we have not been
resting on our laurels. On the contrary, we have been taking advantage of our
earnings gains to invest in our businesses to further strengthen the competitive
advantages we enjoy in our markets.

Varlen invested a record $22,400,000 in 1995 to support the internal growth and
cost reduction efforts of our transportation segment plants. This infusion of
capital, up 76 percent from $12,800,000 last year and 2.3 times depreciation,
will improve operations and increase Varlen's ability to serve its customers.  

The North American heavy-duty truck and trailer markets operated at capacity
levels for most of 1995, and we were able to capitalize on that strength.
Through new programs and share gains, along with the rise in base demand, Varlen
sales and operating profit in this market reached record levels. Unfortunately,
these markets lost considerable momentum in the last quarter, and expectations
for 1996 are for our OEM customers to be down about 30 percent. But even with
this industry pull back, the full year impact of new programs we started in mid
1995, combined with the production ramp-up of components for Freightliner's new
Century Class truck, should allow Varlen to substantially outperform the market.
In fact, our state-of-the-art facility in Bryson City, North Carolina, is now
starting up 


6

<PAGE>

production to support a four-fold increase over the structural plastic interior
content value we have on current generation Freightliner trucks.

     As trucking companies push to increase payload and reduce operating
expenses, demand for our lightweight technology--design and application of 
aluminum and structural plastic components--is expected to grow. Recognizing
that the surest way to grow is by satisfying customers, we are working hard to
transform more of our customer OEM relationships into working partnerships. This
is done not only by being relentless in striving to meet and exceed service
levels, but also by providing engineered solutions to design problems. These 
initiatives are expected to continue generating breakthrough revenue gains.

     Pull-through marketing efforts with trailer fleet owners have generated
solid share gains for our proprietary aluminum hubs.  Our North American market
share has grown by 28% over the last two years, and we believe the potential for
future growth is substantial.  Also, interest for our lightweight hubs is
growing in international markets, and development projects are active with OEM
accounts in Europe and Japan.

     North American factories produced about two percent fewer light passenger
vehicles in 1995 than they did in 1994. Nevertheless, Varlen had record
operating profit in this market as margins were increased by improving 
manufacturing yields through a sharp focus placed on reducing the variation in
our manufacturing processes. Although we always delivered high-quality products
to our customers, it was costing us too much to achieve this quality because of
defects that we needed to inspect for and correct. The goal for 1996 is to
further reduce the defect rate--the number of products that do not make it
through our production lines error free the first time--and to again realize a
margin gain. We believe that in the next few years, this "process capability"
initiative can further reduce cost, speed our responsiveness to customers, and
add to our manufacturing capacity. We are bringing in technical expertise where
needed, and we are training our own "champions" to lead this effort.

     Although the auto portion of the market is not expected to rebound in 1996,
increasing popularity of sport utility vehicles and light trucks--the strongest
portion of our market--is expected to enable us to outperform the combined light
vehicle market. For the future, we are making the technical investments to
provide more value added products, with a focus on being a specialist in the
manufacturing of automatic transmission reaction plates. These investments are
enhancing our capability and reputation and were instrumental in recently
winning plate business from GM-Europe.

     During 1995, Varlen's railroad operating profit increased 42 percent on a
sales increase of 39 percent over 1994, and our leading niche positions should
assist us in outperforming the market in 1996. Unfortunately, the weakness in
industrial production, a fourth quarter drop in traffic hauled, and investment
decision delays due to the big western railroad mergers will be derailing both
freight car and locomotive builds for 1996. We plan to compensate by increasing
aftermarket and international sales.


[PHOTO]

Structural plastic interior components for Class 8 trucks are manufactured in a
new world class plant.


                                                                               7

<PAGE>

REVIEW OF OPERATIONS

     For our shock control devices, we expect to increase sales with advanced
products based on our proprietary energy absorption technology. More engineering
resources are now focused on beating competitors to market with new and improved
products for both North America and Europe. Our track fastener operation is now
benefiting from a major process upgrade in 1995 that enhanced its competitive
edge to make further penetration in international markets. Our locomotive
business unit formed in 1995 is expected to increase earnings by more
effectively reaching out and satisfying customers' aftermarket needs.

     We are aggressively pursuing new sources of railroad growth. International
marketing efforts have been intensified, and several joint ventures are being
considered. Technology leadership across our product lines affords us
opportunities to provide customers with the advanced products they require. As
evidenced by recent orders from China for air conditioning equipment, these
opportunities reach out globally. We expect foreign sales to increase
significantly over the next several years.

ANALYTICAL INSTRUMENTS

At the end of 1994, we announced our intention to sell our tubular products
business which we did in July, 1995.  Despite the loss of this unit's earnings
for the second half, operating profit grew by 6 percent in this segment over
1994.

Because of low government funding levels and with pharmaceutical companies
focused on improving the utilization of their laboratories, the research
laboratory appliance market remained depressed in 1995 and our sales declined.
Nevertheless, through improvements in manufacturing operations and fixed cost
reductions, operating profit at our laboratory appliance business reached a
record level--32 percent over 1994. Recently, we announced we were actively
seeking a buyer for this business because we determined it was not likely we
could sustain a leadership position. Until the unit is sold, we expect the
export business to remain robust and help deliver a good income stream.

Varlen Instruments--this segment's flagship business serving the petroleum
industry with instruments used to measure the physical property of crude oil and
its derivatives--delivered strong sales and operating profit for the year. 
Although adversely affected by the high deutsche mark, the full year impact of
our direct sales effort in North America, along with increasing distribution
effectiveness, bolstered results. We also entered into a strategic alliance with
Boston Advanced Technologies--a leader in the design of mid-range infrared
spectroscopic instruments--to complement our technology base and extend the
range of products offered through our distribution channels.

     Beyond increasing our investment in engineering and development, we intend
to better leverage our resources by improving the efficiency with which we bring
products to market. New products are the cornerstone of the growth initiative
for this business group, and this effort must deal with better project
scheduling and management of design capacity. This focused objective of
increasing time-to-market efficiency will be supplemented with an aggressive
search for more niche acquisitions and alliances to further leverage our
distribution capability.


8

<PAGE>

INVENTORY MANAGEMENT

     Since the late 1980's, Varlen has been focused on programs targeting
improved inventory management. The results have been excellent, with the
absolute inventory level increasing from $35.9 million to $36.5 million between
fiscal 1988 and fiscal 1995, while sales nearly doubled. This represents a 38
percent increase in turnover. Of equal importance was the reduced cycle time in
our plants which improved manufacturing efficiency and productivity, thereby
increasing our ability to respond to customer needs.

OPERATING OUTLOOK

     While all of us at Varlen share a vision of becoming a premier company, 
few of us believe we have reached that distinction. To the contrary, we believe
we are capable of further leaps in operating performance over the years ahead.
We are confident we are on the right path and are committed to creating the
environment necessary to fulfill that vision.



/s/ Raymond A. Jean

RAYMOND A. JEAN
EXECUTIVE VICE PRESIDENT AND CHIEF OPERATING OFFICER

     [Photo]

Automated production processes are used to produce automatic transmission
reaction plates in order to insure high quality and low cost.


                                                                               9

<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

SUMMARY OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>

                                                                      1995         1994*        1993*         1992*        1991*
STATEMENT OF EARNINGS DATA:
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>          <C>          <C>           <C>          <C>
Net sales. . . . . . . . . . . . . . . . . . . . . . . . . .         $386,987     $341,521     $291,908      $266,054     $230,517
                                                                     --------     --------     --------      --------     --------
Earnings before income taxes . . . . . . . . . . . . . . . .           34,706       25,854       18,723        14,374        7,334
Income tax expense . . . . . . . . . . . . . . . . . . . . .           15,097       11,092        7,957         6,706        3,890
                                                                     --------     --------     --------      --------     --------
Earnings before cumulative effect of change in
  accounting principle . . . . . . . . . . . . . . . . . . .           19,609       14,762       10,766         7,668        3,444
Cumulative effect of change in accounting principle. . . . .               --           --           --        (1,351)          --
                                                                     --------     --------     --------      --------     --------
Net earnings . . . . . . . . . . . . . . . . . . . . . . . .         $ 19,609     $ 14,762     $ 10,766      $  6,317     $  3,444
                                                                     --------     --------     --------      --------     --------
                                                                     --------     --------     --------      --------     --------
- ----------------------------------------------------------------------------------------------------------------------------------
Gross profit as a percent of sales . . . . . . . . . . . . .             25.0%        23.7%        24.0%         23.8%        21.9%
Earnings before cumulative effect of change in
  accounting principle as a percent of sales . . . . . . . .              5.1%         4.3%         3.7%          2.9%         1.5%
- ----------------------------------------------------------------------------------------------------------------------------------
Effective tax rate before cumulative effect of change
  in accounting principle. . . . . . . . . . . . . . . . . .             43.5%        42.9%        42.5%         46.7%        53.0%
- ----------------------------------------------------------------------------------------------------------------------------------
Per share data--primary:
  Earnings before change in accounting principle . . . . . .         $   3.51     $   2.68     $   1.98      $   1.04     $   0.46
  Net earnings . . . . . . . . . . . . . . . . . . . . . . .             3.51         2.68         1.98          0.86         0.46
Per share data--fully diluted:
  Earnings before change in accounting principle . . . . . .             2.67         2.11         1.73          1.04         0.46
  Net earnings . . . . . . . . . . . . . . . . . . . . . . .             2.67         2.11         1.73          0.86         0.46
Dividends declared . . . . . . . . . . . . . . . . . . . . .             0.39         0.36         0.36          0.36         0.36
- ----------------------------------------------------------------------------------------------------------------------------------
Weighted average number of shares--primary . . . . . . . . .            5,583        5,513        5,442         7,346        7,412
Weighted average number of shares--fully diluted . . . . . .            8,363        8,305        7,329         7,346        7,412
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


SUMMARY OF FINANCIAL CONDITION
(IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>

                                                                      1995         1994*        1993*         1992*         1991*
BALANCE SHEET DATA:
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>          <C>          <C>           <C>          <C>
Total assets . . . . . . . . . . . . . . . . . . . . . . . .         $230,874     $220,186     $186,264      $180,666     $182,279
Working capital. . . . . . . . . . . . . . . . . . . . . . .           67,044       57,713       49,046        39,570       38,632
  Ratios:
    Current assets to current liabilities. . . . . . . . . .            2.5/1        2.1/1        2.4/1         1.9/1        2.0/1
    Average inventory turnover . . . . . . . . . . . . . . .              7.2          6.7          6.1           5.7          5.0
    Average accounts receivable turnover . . . . . . . . . .              8.4          8.2          8.1           7.5          7.3
- ----------------------------------------------------------------------------------------------------------------------------------
Net property, plant and equipment. . . . . . . . . . . . . .         $ 69,675     $ 59,636     $ 52,867      $ 54,779     $ 58,436
Capital expenditures . . . . . . . . . . . . . . . . . . . .           23,427       14,701       11,240         9,567        7,949
Depreciation . . . . . . . . . . . . . . . . . . . . . . . .           11,819       11,885       10,295         9,488        8,794
- ----------------------------------------------------------------------------------------------------------------------------------
Debt:
  Senior debt. . . . . . . . . . . . . . . . . . . . . . . .         $  4,485     $  3,855     $  3,820      $ 74,679     $ 63,261
  Senior debt as a percent of total capitalization . . . . .              2.6%         2.5%         2.8%         58.1%        46.4%
  Total debt . . . . . . . . . . . . . . . . . . . . . . . .         $ 73,485     $ 72,855     $ 72,820      $ 74,679     $ 63,261
  Total debt as a percent of total capitalization. . . . . .             42.9%        48.0%        53.4%         58.1%        46.4%
- ----------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity. . . . . . . . . . . . . . . . . . . . .         $ 97,953     $ 79,031     $ 63,644      $ 53,788     $ 73,031
Stockholders' equity per share. . . . . . . . . . . . . . . .            18.26        14.76        11.94         10.30         9.85
Return on average stockholders' equity . . . . . . . . . . .             21.4%        20.5%        18.0%          8.5%         4.8%
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

*    The per share data and weighted average number of shares outstanding were
     restated for a 10% stock dividend in 1995.  In addition, 1992 and 1991  
     include the affects of a 3 for 2 stock split effected in the form of a
     stock dividend in 1993.


10

<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

RESULTS OF OPERATIONS

YEAR ENDED JANUARY 31, 1996 (1995) AS COMPARED TO THE YEAR ENDED JANUARY 31,
1995 (1994)

OVERVIEW

     The Company designs, manufactures and markets a diverse range of products
in its transportation products and analytical instruments business segments. 
These products are marketed to the railroad, heavy-duty truck and trailer, and
automotive industries, as well as to the life sciences research and petroleum
industries.  The demand for the Company's products is affected by domestic as
well as international economic conditions.  The Company's manufacturing
operations have a significant fixed cost component.  Accordingly, during periods
of changing product demand, the profitability of many of the Company's
operations may change proportionately more than revenues of such operations. 
During the fourth quarter of 1995, the Company changed the name of its
laboratory equipment segment to the analytical instruments segment.

OPERATIONS

     The Company's sales for fiscal 1995 were $387.0 million, up $45.5 million
or 13.3% from sales of $341.5 million in 1994.  Sales increased in the
transportation products segment due to higher demand and acquisitions.  Sales
declined in the analytical instruments segment primarily as a result of a
disposition in mid-1995.

     Net earnings for the year were $19.6 million or $2.67 per share on a fully
diluted basis.  This represented a 32.8% increase over the $14.8 million or
$2.11 per share on a fully diluted basis in 1994.  Profits increased in both
business segments, with the transportation segment having the greatest increase.

TRANSPORTATION PRODUCTS

     Transportation products revenues increased 21.1% to $317.1 million, as
compared to $261.8 million in 1994.  The Company's heavy-duty truck and trailer
business had higher sales than during the prior year period as a result of
increased industry demands and greater customer penetration with new and
existing products.  Also during 1995, a contract was signed with a large truck
customer to produce components for a new truck to be introduced in early 1996. 
No revenues were generated in 1995, although start-up costs were incurred for
this contract.  Revenues increased at the railroad business as a result of two
1994 acquisitions, while comparable business revenues were flat.  The
acquisitions extended the Company's participation in European railroad
components and domestic and international locomotive components.  During the
latter half of 1995, mergers of several of the largest domestic railroads caused
a delay in demand for certain railroad products.  The Company's automotive
components business had lower sales due to elimination of certain low margin
products.  Industry-wide demand for light trucks was up which benefited the
Company.

     Operating profit in 1995 was $36.9 million (11.6% of segment sales)
compared to $28.0 million (10.7% of segment sales) during 1994.  Higher volume
in the heavy-duty truck and trailer business resulted in improved operating
profit.  At the automotive parts business, operating profit increased despite
lower revenues as a result of improved productivity and efficiency.  Railroad
components' 


                                                                              11

<PAGE>

operating profit improved as a result of higher efficiency, cost containment and
acquisitions.

ANALYTICAL INSTRUMENTS

     Sales in the analytical instruments segment for 1995 decreased to $69.9
million compared to $79.7 million in 1994.  The decrease in revenues in this
segment occurred as a result of the sale of a non-strategic business in July
1995 whose contribution to sales in 1995 was $12.9 million lower than that in
1994.  If the effects of this business were eliminated, revenues in the
remainder of the segment increased $3.0 million.  The petroleum analyzer
business had increased revenues offsetting a small decline in sales of research
laboratory instruments.  The increase in sales resulted from higher sales of on-
line instruments, positive currency adjustments ($2.3 million) and increased
sales through company-owned distributors.

     Operating profit for the analytical instruments segment increased to $9.0
million (12.9% of segment sales) from $8.5 million (10.7% of segment sales) in
the prior year's period.  Operating profit improved in 1995 in all business
areas except the business sold in 1995.  Improved profit resulted from cost
reductions in the research laboratory appliance business and the positive
effect of currency translation ($.3 million) in the petroleum analyzer business.

COST OF SALES

     Consolidated gross margin was 25.0% in 1995 compared to 23.7% in 1994. 
Gross margin increased at both business segments.  Within the transportation
products segment, gross margin improved at the automotive and railroad
businesses but declined at the heavy-duty truck and trailer business.  A
significant increase in the automotive gross margin resulted from improved
productivity and efficiency.  Heavy-duty truck and trailer gross margin declined
due to increased raw material prices that could not be offset by higher selling
prices.  In the analytical instruments segment, gross margin increased due to
cost reduction and improved productivity at the research laboratory appliance
business as well as a greater 1995 margin at the disposed business.

SELLING, GENERAL AND ADMINISTRATIVE

     Selling, general and administrative expenses in 1995 were $57.8 million
(14.9% of sales) compared to $50.4 million (14.8% of sales) in 1994.  In the
transportation products segment, selling, general and administrative expenses
were flat when expressed as a percent of sales while they were higher as a
percent of sales in the analytical instruments segment primarily due to the
previously-mentioned divestiture whose expenses as a percentage of sales were
lower than that of the other companies in the analytical instruments segment. 
During the year, the Company increased its spending on engineering, research and
product development.

INTEREST EXPENSE AND INCOME TAXES

     Gross interest expense for 1995 was $5.3 million compared to $5.2 million
for the prior year's period.  Borrowings and average interest rates were
relatively unchanged.  Interest income was $.3 million higher in 1995 as a
result of increased levels of temporary investments during the year.

     Income taxes were provided at an effective rate of 43.5% in 1995 and 42.9%
in 1994.  The higher than statutory federal rate reflects non-deductible
goodwill amortization, higher taxes on foreign operations, and state income
taxes.

FOURTH QUARTER

     Sales for the fourth quarter of 1995 were $88.1 million, down from the
$94.6 million reported in 1994.  Sales were flat in total in the transportation
segment although heavy-duty truck and trailer sales were up while other business
areas declined.  In the analytical instruments segment, the mid-year divestiture
was the principal cause of lower sales.

     Net earnings were $3.3 million or $.48 per share on a fully diluted basis
in 1995's fourth quarter compared to $3.2 million or $.46 per share in the year
ago period.  Operating profit was up in the transportation products segment
where a significant earnings improvement in the automotive parts business offset
declines elsewhere.  During the fourth quarter of 1995, the heavy-duty truck and
trailer business incurred $.5 million of start-up costs on a new facility. 
Excluding these costs, operating profit would have improved at this business. 
In the analytical instruments segment, operating profit declined principally due
to the mid-year 1995 disposition.  The effective income tax rate in the fourth
quarter of 1995 was 43.5% compared to 42.9% in the 1994 quarter.


12

<PAGE>

CAPITAL RESOURCES AND LIQUIDITY

     During the three-year period ended January 31, 1996, the Company generated
$84.3 million of cash from operating activities.  As of January 31, 1996, the
Company's working capital was $67.0 million, its total assets were $230.9
million, its total debt, excluding current portion, was $73.4 million and
stockholders' equity was $98.0 million.

     Investing activities during the three-year period ended January 31, 1996
included capital expenditures of $49.4 million.  These capital expenditures were
primarily for machinery and equipment to support new products and to improve
operating efficiency and included $9.6 million to acquire and equip a new
facility in 1995.  At January 31, 1996, the Company had no material commitments
to purchase machinery and equipment.

     To support its investing activities, the Company has an $80 million
revolving credit agreement which expires on December 6, 1998.  This credit
facility will be used by the Company as the principal source of acquisition
funding.  At January 31, 1996, the Company had no debt outstanding under this
credit facility.  The percentage of debt to total capitalization at January 31,
1996 was 42.9%, down from 48.0% at January 31, 1995.  Cash and short-term
investments were $22.9 million at the end of fiscal 1995 compared to $13.1
million at the end of fiscal 1994.  The Company believes that internally
generated funds will be sufficient to satisfy its anticipated working capital
needs, capital expenditures and scheduled debt repayments.

YEAR ENDED JANUARY 31, 1995 (1994) AS COMPARED TO THE YEAR ENDED JANUARY 31,
1994 (1993)

     The Company's sales for fiscal 1994 were $341.5 million, up $49.6 million
or 17.0% from sales of $291.9 million in 1993.  Sales increased in both business
segments and all business areas exceeded prior year sales, including the impact
of acquisitions and excluding the impacts of dispositions.

     Net earnings were $14.8 million or $2.11 per share on a fully diluted
basis.  This represented a 37.1% increase over the $10.8 million or $1.73 per
share on a fully diluted basis in 1993.  Net earnings in 1993 included a third
quarter special pre-tax charge of $2.0 million ($1.1 million after tax) taken
against the Company's research laboratory appliance products operation.  The
impact of this charge on 1993 net earnings per share was $.14 on a fully diluted
basis.  The charge reflected costs incurred in connection with a work force
reduction, installation of a new management team, valuation of certain inventory
and other realignments designed to resize this unit and return it to
profitability.

     Transportation products revenues increased 19.3% to $261.8 million, as
compared to $219.5 million in 1993.  The Company's automotive parts and large
truck and trailer businesses had higher sales than during the prior year period
as a result of increased customer demand and new products partially offset by
selected lower selling prices.  The railroad business also had increased sales
in 1994 as a result of sales from acquired businesses which more than offset the
impacts of lower unit sales and prices in certain of the base businesses. 
During the second half of 1994, the Company acquired two strategically important
railroad products companies and recontinued certain previously discontinued
railroad products related operations, none of which had a material impact during
1994.  Operating profit was $28.0 million (10.7% of segment sales) compared to
$27.9 million (12.7% of segment sales) during 1993.  Limited ability to pass on
higher material costs through selling price increases, productivity limitations
from over-utilization of capacity at certain facilities, and in the railroad
business production limitations early in the year and lower selling prices
throughout most of the year negatively affected the operating profit margin
percentage.  This resulted in flat operating profit on a significant increase in
segment sales.

     Large truck and trailer industry sales were again substantially higher in
the 1994 periods than in the prior year and the Company benefited from this
improvement.  In addition, the Company's largest heavy-duty truck customer
maintained its number one market share position during 1994 and increased sales
penetration occurred at another significant large truck customer.  Automotive
industry sales, especially light truck sales, increased during 1994 over the
year's earlier periods which benefited the Company's automotive parts
operations.  The Company also benefited from its 


                                                                              13

<PAGE>

parts being on many of the more popular automobile models, including certain new
models.  Demand for the Company's railroad products, excluding acquisitions and
recontinuances, did not increase despite increased railroad revenue ton miles
and increased new freight car builds, principally due to lower purchases of the
Company's maintenance of way products.

     Sales in the analytical instruments segment for 1994 increased to $79.7 
million compared to $72.4 million in 1993.  The increase in revenues in this 
segment occurred in all business areas after excluding the effects of a small 
laboratory products facility disposed of in 1993.  The petroleum instrument 
business had the greatest sales increase principally as a result of 
acquisitions in both late 1993 and 1994.  Increased revenues also occurred in 
the research laboratory appliance businesses and tubular metal goods business 
primarily as a result of increased unit sales, although small price increases 
contributed.

     Operating profit for the analytical instruments segment increased to $8.5
million (10.7% of segment sales) from $2.0 million (2.7% of segment sales) 
in the prior year's period.  Operating earnings improved in 1994 in all business
areas.  At the research laboratory appliance business, operating earnings were
significantly increased as a result of cost containment actions taken in 1993. 
In 1993 operating profits were negatively affected by the previously discussed
$2.0 million charge taken against the research laboratory appliance operation
and $.6 million of pre-tax costs and losses related to the operation of, and the
establishment of a reserve for, the disposition of the small laboratory products
facility.  Increased 1994 petroleum instrument profits resulted from late 1993
and 1994 acquisitions while improvement in performance at the tubular metal
products business resulted from sales of new products.  During 1994, foreign
currency fluctuations had a $.5 million positive impact on sales and a $.1
million positive impact on pre-tax earnings in this segment.

     Consolidated gross margin was 23.7% in 1994 compared to 24.0% in 1993.  The
analytical instruments segment gross margin increased in all businesses during
the year.  In the tubular metal goods and laboratory appliance businesses, the
improvement was the result of cost reduction programs as selling price increases
only approximated material cost increases.  The petroleum instruments business
gross margin increased as a result of 1993 and 1994 acquisitions.  The gross
margin in the transportation products segment decreased during the year.  This
resulted from increased raw material costs, principally aluminum and steel,
which could not always be recovered by increased selling prices.  Additionally,
selling price reductions were made on certain products.  In the automotive parts
and large truck and trailer businesses, productivity was negatively affected by
over-utilization of capacity and higher than normal new product introductions.

     Selling, general and administrative expenses of $50.4 million, 14.8% of
sales in 1994, were lower as a percent of sales than the 1993 level of 15.5%. 
In the transportation products segment, selling, general and administrative
expenses as a percent of sales increased slightly versus 1993 due to increased
engineering and product development expenses and the impact of a European
acquisition.  In the analytical instruments segment, selling, general and
administrative expenses decreased during 1994 compared to 1993 principally as a
result of the $2.0 million charge at the laboratory appliance business in 1993.

     Gross interest expense for 1994 was $5.2 million compared to $6.3 million
for the prior year's period.  Interest expense reflected lower interest rates on
lower average borrowings.  Interest income was $.3 million higher in 1994 as a
result of increased levels of temporary investments during the year.

     Income taxes were provided at an effective rate of 42.9% in 1994 and 42.5%
in 1993.  The higher than statutory federal rate reflects non-deductible
goodwill amortization, higher taxes on foreign operations and state income
taxes.


14

<PAGE>

CONSOLIDATED STATEMENTS OF EARNINGS

VARLEN CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>

(In thousands, except per share data)                                     YEAR ENDED JANUARY 31,
                                                                     1996           1995           1994
<S>                                                                <C>            <C>            <C>
Net sales. . . . . . . . . . . . . . . . . . . . . . . . . .       $386,987       $341,521       $291,908
   Cost of sales . . . . . . . . . . . . . . . . . . . . . .        290,052        260,469        221,988
                                                                   --------       --------       --------
Gross profit . . . . . . . . . . . . . . . . . . . . . . . .         96,935         81,052         69,920
   Selling, general and administrative expenses. . . . . . .         57,762         50,436         45,087
                                                                   --------       --------       --------
Earnings before interest and income taxes. . . . . . . . . .         39,173         30,616         24,833
   Interest expense. . . . . . . . . . . . . . . . . . . . .         (5,281)        (5,249)        (6,332)
   Interest income . . . . . . . . . . . . . . . . . . . . .            814            487            222
                                                                   --------       --------       --------
Earnings before income taxes . . . . . . . . . . . . . . . .         34,706         25,854         18,723
   Income tax expense (note 8) . . . . . . . . . . . . . . .         15,097         11,092          7,957
                                                                   --------       --------       --------
Net earnings . . . . . . . . . . . . . . . . . . . . . . . .       $ 19,609       $ 14,762       $ 10,766
                                                                   --------       --------       --------
                                                                   --------       --------       --------
Primary earnings per share . . . . . . . . . . . . . . . . .       $   3.51       $   2.68       $   1.98
                                                                   --------       --------       --------
                                                                   --------       --------       --------
Fully diluted earnings per share . . . . . . . . . . . . . .       $   2.67       $   2.11       $   1.73
                                                                   --------       --------       --------
                                                                   --------       --------       --------
Weighted average number of shares--primary. . . . . . . . . .         5,583          5,513          5,442
                                                                   --------       --------       --------
                                                                   --------       --------       --------
Weighted average number of shares--fully diluted. . . . . . .         8,363          8,305          7,329
                                                                   --------       --------       --------
                                                                   --------       --------       --------

</TABLE>


CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>

                                                                                                Deferred                  Total
                                                                 Additional                      stock                    stock-
                                                       Common      paid-in       Retained       compen-      Treasury    holders'
(In thousands, except per share data)                  stock       capital       earnings       sation        stock       equity

<S>                                                    <C>       <C>            <C>            <C>         <C>           <C>
BALANCE AT FEBRUARY 1, 1993. . . . . . . . . . . .      $452       $12,757       $63,734       $    --      $(23,155)    $53,788
Issuance of common stock under options . . . . . .         1           309           (71)           --           892       1,131
Deferred incentive stock purchase plan . . . . . .        --         2,577        (1,550)       (1,027)           --          --
Amortization of deferred stock compensation. . . .        --            --            --           103            --         103
Cash received on stock subscriptions . . . . . . .        --            --           222            --            --         222
3 for 2 stock split (note 13). . . . . . . . . . .        30            --       (22,293)           --        22,263          --
Cost of common stock for the
  purchase of business (note 3). . . . . . . . . .         2           497            --            --            --         499
Net earnings . . . . . . . . . . . . . . . . . . .        --            --        10,766            --            --      10,766
Cash dividends ($.36 per share). . . . . . . . . .        --            --        (1,927)           --            --      (1,927)
Additional minimum pension liability . . . . . . .        --            --          (194)           --            --        (194)
Currency translation adjustments unrealized. . . .        --            --          (744)           --            --        (744)
                                                       -----       -------       -------         -----       -------     -------

BALANCE AT JANUARY 31, 1994. . . . . . . . . . . .       485        16,140        47,943          (924)           --      63,644
Issuance of common stock under options . . . . . .         2           281            --            --            --         283
Amortization of deferred stock compensation. . . .        --            --            --           222            --         222
Cash received on stock subscriptions . . . . . . .        --            --           243            --            --         243
Cost of common stock for the
  purchase of business (note 3). . . . . . . . . .        --            95            --            --            --          95
Net earnings . . . . . . . . . . . . . . . . . . .        --            --        14,762            --            --      14,762
Cash dividends ($.36 per share). . . . . . . . . .        --            --        (1,942)           --            --      (1,942)
Additional minimum pension liability . . . . . . .        --            --            80            --            --          80
Currency translation adjustments--unrealized.  . .        --            --         1,644            --            --       1,644
                                                       -----       -------       -------         -----       -------     -------

BALANCE AT JANUARY 31, 1995. . . . . . . . . . . .       487        16,516        62,730          (702)           --      79,031
Issuance of common stock under options . . . . . .         5           837            --            --            --         842
Amortization of deferred stock compensation. . . .        --            --            --           206            --         206
Cash received on stock subscriptions . . . . . . .        --            --           388            --            --         388
Stock dividend (note 13) . . . . . . . . . . . . .        49        12,281       (12,330)           --            --          --
Net earnings . . . . . . . . . . . . . . . . . . .        --            --        19,609            --            --      19,609
Cash dividends ($.39 per share). . . . . . . . . .        --            --        (2,112)           --            --      (2,112)
Purchase of treasury stock (note 13) . . . . . . .        --            --            --            --          (965)       (965)
Additional minimum pension liability . . . . . . .        --            --            69            --            --          69
Currency translation adjustments--unrealized . . .        --            --           885            --            --         885
                                                       -----       -------       -------         -----       -------     -------
BALANCE AT JANUARY 31, 1996. . . . . . . . . . . .     $ 541       $29,634       $69,239        $(496)      $  (965)     $97,953
                                                       -----       -------       -------         -----       -------     -------
                                                       -----       -------       -------         -----       -------     -------

</TABLE>

See accompanying notes to consolidated financial statements.


                                                                              15

<PAGE>

CONSOLIDATED BALANCE SHEETS
VARLEN CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>


(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)                                     JANUARY 31,
                                                                          1996            1995
<S>                                                                    <C>             <C>
ASSETS:
Current assets:
  Cash and cash equivalents. . . . . . . . . . . . . . . . . . .       $  22,915       $ 13,096
  Accounts receivable, less allowance for doubtful 
    accounts of $1,318 and $1,318. . . . . . . . . . . . . . . .          43,297         48,838
  Inventories (note 1):
    Raw materials. . . . . . . . . . . . . . . . . . . . . . . .          18,230         17,774
    Work in process. . . . . . . . . . . . . . . . . . . . . . .           8,760         12,890
    Finished goods . . . . . . . . . . . . . . . . . . . . . . .           9,501          9,686
                                                                        --------       --------
                                                                          36,491         40,350
                                                                        --------       --------

  Deferred and refundable income taxes . . . . . . . . . . . . .           4,344          5,229
  Other current assets . . . . . . . . . . . . . . . . . . . . .           4,467          4,022
                                                                        --------       --------
Total current assets . . . . . . . . . . . . . . . . . . . . . .         111,514        111,535
                                                                        --------       --------
Property, plant and equipment (note 6):
  Land . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           3,385          3,392
  Buildings. . . . . . . . . . . . . . . . . . . . . . . . . . .          23,298         23,814
  Machinery and equipment. . . . . . . . . . . . . . . . . . . .          98,327         98,172
  Construction in progress . . . . . . . . . . . . . . . . . . .          12,269             --
                                                                        --------       --------
                                                                         137,279        125,378
  Less accumulated depreciation. . . . . . . . . . . . . . . . .          67,604         65,742
                                                                        --------       --------
                                                                          69,675         59,636
                                                                        --------       --------
Goodwill and other intangible assets, less accumulated
  amortization of $15,684 and $15,071. . . . . . . . . . . . . .          42,837         46,292
Investments and other assets . . . . . . . . . . . . . . . . . .           6,848          2,723
                                                                        --------       --------
                                                                        $230,874       $220,186
                                                                        --------       --------
                                                                        --------       --------
- -----------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS EQUITY:
Current liabilities:
  Current maturities of long-term debt . . . . . . . . . . . . .        $     87       $     67
  Accounts payable . . . . . . . . . . . . . . . . . . . . . . .          20,954         27,365
  Accrued expenses (note 7). . . . . . . . . . . . . . . . . . .          22,313         23,526
  Income taxes payable . . . . . . . . . . . . . . . . . . . . .           1,116          2,864
                                                                        --------       --------
Total current liabilities. . . . . . . . . . . . . . . . . . . .          44,470         53,822
                                                                        --------       --------
Long-term debt (note 6):
  Convertible subordinated debentures. . . . . . . . . . . . . .          69,000         69,000
  Other long-term debt . . . . . . . . . . . . . . . . . . . . .           4,398          3,788
                                                                        --------       --------
Total long-term debt . . . . . . . . . . . . . . . . . . . . . .          73,398         72,788
                                                                        --------       --------
  Deferred income taxes. . . . . . . . . . . . . . . . . . . . .           4,539          4,838
  Other liabilities. . . . . . . . . . . . . . . . . . . . . . .          10,514          9,707
  Stockholders' equity (notes 6, 11 and 13):
    Preferred stock, par value $1.00 per share; authorized
      500 shares, issuable in series; none issued. . . . . . . .              --             --
    Common stock, par value $.10 per share; authorized
      20,000 shares; issued: 5,405 (1/31/96) and 5,352 (1/31/95)             541            487
    Additional paid-in capital . . . . . . . . . . . . . . . . .          29,634         16,516
    Retained earnings. . . . . . . . . . . . . . . . . . . . . .          69,239         62,730
    Deferred stock compensation. . . . . . . . . . . . . . . . .            (496)          (702)
    Common stock held in treasury, at cost; 41 shares. . . . . .            (965)            --
                                                                        --------       --------
Total stockholders equity. . . . . . . . . . . . . . . . . . . .          97,953         79,031
                                                                        --------       --------
                                                                        $230,874       $220,186
                                                                        --------       --------
                                                                        --------       --------
</TABLE>

See accompanying notes to consolidated financial statements.


16

<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS
VARLEN CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>

                                                                                      Year ended January 31,
(In thousands)                                                                 1996           1995           1994
<S>                                                                          <C>            <C>            <C>
INCREASE (DECREASE) IN CASH
Cash flows from operating activities:
  Net earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $ 19,609       $ 14,762       $ 10,766
  Adjustments to reconcile net earnings to net cash provided
    by operating activities:
  Depreciation . . . . . . . . . . . . . . . . . . . . . . . . . . . .         11,819         11,885         10,295
  Amortization . . . . . . . . . . . . . . . . . . . . . . . . . . . .          2,440          2,779          2,606
  Deferred income taxes. . . . . . . . . . . . . . . . . . . . . . . .            476         (1,748)          (570)
  Change in assets and liabilities net of effects from
    purchased and sold businesses:
      Accounts receivable, net . . . . . . . . . . . . . . . . . . . .          2,751         (9,532)         2,198
      Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . .          1,740          2,156         (3,054)
      Refundable income taxes. . . . . . . . . . . . . . . . . . . . .              8            130            124
      Other current assets . . . . . . . . . . . . . . . . . . . . . .           (522)          (768)          (319)
      Accounts payable . . . . . . . . . . . . . . . . . . . . . . . .         (6,061)         6,363            (76)
      Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . .         (1,079)         2,207          1,994
      Income taxes payable . . . . . . . . . . . . . . . . . . . . . .         (1,803)         2,431         (2,275)
      Other noncurrent assets. . . . . . . . . . . . . . . . . . . . .          1,878             93         (1,906)
      Other noncurrent liabilities . . . . . . . . . . . . . . . . . .            859            379          1,290
                                                                             --------       --------       --------
      Total adjustments. . . . . . . . . . . . . . . . . . . . . . . .         12,506         16,375         10,307
                                                                             --------       --------       --------
    Net cash provided by operating activities. . . . . . . . . . . . .         32,115         31,137         21,073
                                                                             --------       --------       --------
Cash flows from investing activities:
  Fixed asset expenditures . . . . . . . . . . . . . . . . . . . . . .        (23,427)       (14,701)       (11,240)
  Cost of purchased business and other long-term investments . . . . .         (6,253)        (7,800)        (5,437)
  Sale of business . . . . . . . . . . . . . . . . . . . . . . . . . .          8,013             --          2,000
  Disposals and other changes in property, plant and equipment . . . .            395          1,067            298
                                                                             --------       --------       --------
    Net cash used in investing activities. . . . . . . . . . . . . . .        (21,272)       (21,434)       (14,379)
                                                                             --------       --------       --------
Cash flows from financing activities:
  Proceeds from debt . . . . . . . . . . . . . . . . . . . . . . . . .          1,107             33         69,013
  Payments of debt . . . . . . . . . . . . . . . . . . . . . . . . . .            (82)          (331)       (70,659)
  Issuance of common stock under option plans. . . . . . . . . . . . .            581            161            802
  Cash received on stock subscriptions . . . . . . . . . . . . . . . .            388            243            222
  Purchase of treasury stock . . . . . . . . . . . . . . . . . . . . .           (965)            --             --

  Cash dividends paid. . . . . . . . . . . . . . . . . . . . . . . . .         (2,112)        (1,942)        (1,927)
                                                                             --------       --------       --------
    Net cash used in financing activities. . . . . . . . . . . . . . .         (1,083)        (1,836)        (2,549)
                                                                             --------       --------       --------
Effect of exchange rate changes on cash. . . . . . . . . . . . . . . .             59             61           (269)
                                                                             --------       --------       --------
Net increase in cash and cash equivalents. . . . . . . . . . . . . . .          9,819          7,928          3,876
Cash and cash equivalents at beginning of year . . . . . . . . . . . .         13,096          5,168          1,292
                                                                             --------       --------       --------
Cash and cash equivalents at end of year . . . . . . . . . . . . . . .       $ 22,915       $ 13,096       $  5,168
                                                                             --------       --------       --------
                                                                             --------       --------       --------
</TABLE>

See accompanying notes to consolidated financial statements.


                                                                              17

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a) PRINCIPLES OF CONSOLIDATION: The consolidated financial statements include
the accounts of Varlen Corporation and all of its subsidiaries (the "Company").
All significant intercompany balances and transactions have been eliminated.

(b) USE OF ESTIMATES: The preparation of 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,
disclosure of contingent assets and liabilities and reported amounts of revenues
and expenses during the reporting period.  Actual results could differ from
those estimates.

(c) CASH AND CASH EQUIVALENTS: The Company considers all highly liquid
investments purchased with a maturity of three months or less from the date of
purchase to be cash equivalents.

(d) INVENTORIES: Inventories are stated at the lower of cost or market. Cost of
inventories is determined using the last-in, first-out (Lifo) method for 73% and
66% of inventories, at January 31, 1996 and 1995, respectively. The first-in,
first-out (Fifo) method is used for all remaining inventories. If the Fifo
method of determining inventory costs had been used for all inventories,
inventories would have increased approximately $2,138,000 and $1,355,000 at
January 31, 1996 and 1995, respectively.

(e) PROPERTY, PLANT AND EQUIPMENT: Property, plant and equipment are recorded at
cost. Depreciation is provided on the straight-line method over the estimated
useful lives of the assets. The useful lives of buildings range from 10 to 45
years and the useful lives of machinery and equipment range from 3 to 12 years.

(f) LONG-LIVED ASSETS: Goodwill is amortized on a straight-line basis over a
period of 15 to 40 years. The carrying amount of goodwill and other long-lived
assets is evaluated annually to determine if adjustment to the amortization or
depreciation period or to the unamortized balance is warranted.  Other
intangible assets are amortized on a straight-line basis over their useful
lives.

(g) EARNINGS PER SHARE: Primary earnings per share is computed on the basis of
the weighted average number of common shares outstanding during the period plus
common equivalent shares arising from stock incentive plans using the treasury
stock method.  The computation of fully diluted earnings per share includes the
weighted average number of shares that would have been issued upon conversion of
the convertible debentures and the effect on net earnings for the reduction in
the after-tax interest expense on the converted debentures.

(h) FOREIGN CURRENCY TRANSLATION: Foreign currency financial statements of
foreign operations where the local currency is the functional currency are
translated using exchange rates in effect at period end for assets and
liabilities and average exchange rates during the period for results of
operations. Related translation adjustments are reported as a component of
Stockholders' Equity. Gains and losses from foreign currency transactions are
included in earnings.

(i) DERIVATIVE AND FINANCIAL INSTRUMENTS: The Company does not currently utilize
derivative financial instruments.  However, the Company periodically reviews the
potential benefit of utilizing derivatives to minimize foreign currency
exchange, interest rate and commodity price risks.

(j) STOCK-BASED COMPENSATION: In October 1995, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards No.123,
"Accounting for Stock-Based Compensation," which the Company will adopt in 1996.
The Company intends to retain the current method of accounting for employee
stock-based compensation arrangements with certain additional disclosures as
allowed under this Statement.  The new standard is not expected to have a
material effect on the Company's financial position or results of operations.

2. OVERVIEW OF THE COMPANY

     The Company designs, manufactures and markets a diverse range of products
in its transportation products and analytical instruments business segments. 
These products are marketed to the railroad, heavy-duty truck and trailer, and
automotive industries, as well as to the life sciences research and petroleum
industries.  The demand for the Company's products is affected by domestic as
well as international economic conditions.  During the fourth quarter of 1995,
the Company changed the name of its laboratory equipment segment to the
analytical instruments segment.

3. DIVESTITURE AND ACQUISITIONS

     On July 18, 1995, the Company sold its National Metalwares, Inc.
subsidiary, a maker of tubular steel components for manufacturers of consumer
durables, to a private investment group for approximately $ 8.5 million in cash
less selling costs.  Net sales from this subsidiary for 1995 through the date of
sale were approximately $11.0 million.

     On January 16, 1995, the Company purchased the assets of the Railroad
Division of Prime Manufacturing Corporation ("Prime"), located in Oak Creek,
Wisconsin.  The acquisition was made for $5.9 million in cash and $25,000 (1,100
shares) of Company common stock.  The Company also purchased the related land
and building in 1995 for approximately $1.0 million.  Prime manufactures a wide
range of engineered products for railroad locomotives, including heating,
ventilating and air conditioning equipment; valves and refrigerators.  Prime's
products are sold to both original equipment manufacturers and the aftermarket.

     On September 30, 1994, the Company purchased the North American
distribution rights for its Walter Herzog GmbH ("Herzog") German subsidiary from
UIC, Inc., Herzog's previous North American distributor, for $1.8 million in
cash and deferred payments including $70,000 (3,300 shares) of Company common
stock.  The Company also formed on that date, Varlen Instruments, Inc., a wholly
owned North American distributor for the products of Herzog as well as Alcor
Petroleum Instruments, Inc. and Precision Scientific Petroleum Instruments
Company, two other operations of the Company.

     On August 18, 1994, the Company acquired Acieries de Ploermel ("AP"), a
steel foundry located in the Brittany region of northwest France.  The Company
initially made an equity investment and provided loan guarantees totaling
approximately $1.1 million.  The Company has injected working capital,
refinanced AP's debt to reduce interest costs and utilized local and French
government grants and interest-free loans.  AP specializes in railroad products
and is an approved source for most of the national railroads in Europe.  AP also
provides castings for valve manufacturers and, to a lesser extent, for the auto
industry.

     On November 23, 1993, the Company acquired the petroleum analysis equipment
and testing services division of San Antonio-based Alcor, Inc., a privately held
company. The acquisition was made for $5.4 million in cash and $499,000 (21,505
shares) of Company common stock. The acquired business designs, develops,
manufactures and sells petroleum 


18

<PAGE>

analysis equipment. It is also engaged in the testing of petroleum products in
its laboratory and the sale of petroleum product reference samples. The acquired
business markets its products and services under the name of Alcor Petroleum
Instruments, Inc. 

     The acquisitions have been accounted for by the purchase method of
accounting with the excess of the purchase price over the fair value of the net
assets acquired amortized over a period of 15 to 40 years. The operating results
of the businesses acquired have been included in the accompanying consolidated
results of operations from the respective dates of acquisition. These
transactions were financed with cash on hand.

4. SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------
(IN THOUSANDS)                                         1995           1994           1993
- ------------------------------------------------------------------------------------------
<S>                                                  <C>            <C>            <C>
Cash paid during the year for:
 Interest. . . . . . . . . . . . . . . . . .         $ 5,134        $ 5,096        $ 5,809
                                                    --------        -------        -------
                                                    --------        -------        -------
 Income taxes (net). . . . . . . . . . . . .         $16,185        $10,220        $10,343
                                                    --------        -------        -------
                                                    --------        -------        -------
Purchase of businesses (note 2):
 Fair value of assets acquired . . . . . . .         $ 1,003        $15,230        $ 6,240
 Cash paid . . . . . . . . . . . . . . . . .          (1,003)        (7,800)        (5,437)
 Common stock issued
  for purchase . . . . . . . . . . . . . . .              --            (95)          (499)
                                                     -------        -------        -------
 Liabilities assumed . . . . . . . . . . . .         $     0        $ 7,335        $   304
                                                     -------        -------        -------
                                                     -------        -------        -------

</TABLE>

5. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amounts and fair value of the Company's financial instruments
at year end are as follows (in thousands):

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------
                                                           1995                         1994
- ----------------------------------------------------------------------------------------------------
                                                CARRYING          FAIR        Carrying         Fair
                                                 AMOUNT          VALUE         Amount         Value
- ----------------------------------------------------------------------------------------------------
<S>                                             <C>            <C>            <C>            <C>
Convertible subordinated
  debentures . . . . . . . . . . . . . . . .    $69,000        $74,175        $69,000        $69,173
Industrial revenue bonds
  and other debt . . . . . . . . . . . . . .      4,398          4,397          3,788          3,901
                                                -------        -------        -------        -------
Total long-term debt . . . . . . . . . . . .    $73,398        $78,572        $72,788        $73,074
                                                -------        -------        -------        -------
                                                -------        -------        -------        -------
- ----------------------------------------------------------------------------------------------------
</TABLE>

     The carrying amounts for cash and cash equivalents, accounts receivable,
marketable securities, accounts payable and current maturities of long-term debt
are reasonable estimates of their fair value. The fair value of the convertible
subordinated debentures is their quoted market values. The fair value of
industrial revenue bonds and other debt are estimated using discounted cash flow
analysis and market rates for similar financial instruments.

6. LONG-TERM DEBT

     Long-term debt at year end is comprised of the following 
(in thousands):

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------
                                                            1995          1994
- -------------------------------------------------------------------------------
<S>                                                       <C>           <C>
6.5% Convertible Subordinated
  Debentures Due 2003. . . . . . . . . . . . . . . . .    $69,000       $69,000
Industrial revenue bonds and other debt. . . . . . . .      4,485         3,855
                                                          -------       -------
                                                           73,485        72,855
Less current maturities. . . . . . . . . . . . . . . .        (87)          (67)
                                                          -------       -------
Long-term debt . . . . . . . . . . . . . . . . . . . .    $73,398       $72,788
                                                          -------       -------
                                                          -------       -------
- -------------------------------------------------------------------------------
</TABLE>

     In 1993, the Company issued $69,000,000 aggregate principal amount of 6.5%
Convertible Subordinated Debentures Due 2003. These unsecured debentures are
convertible into Common Stock of the Company at $24.85 per share and are
callable in whole or in part after June 3, 1996 at the option of the Company at
specified redemption prices plus accrued interest. The proceeds from the
issuance were used to reduce all outstanding debt under the Company's revolving
credit agreement.  

     At January 31, 1996, the Company had an unused $80,000,000 revolving 
line of credit (the "Agreement"). The Agreement allows for borrowings in a 
variety of currencies and provides for interest at one of three market 
interest rates selected by the Company plus an applicable margin which is 
dependent upon the market interest rate chosen and the relationship of 
interest expense to cash flow. The highest interest rate available under the 
Agreement at January 31, 1996 was the prime rate with maximum commitment fees 
of 1/4 of 1% on the unused portion of the line of credit.  The Agreement 
terminates on December 6, 1998 with an optional one year extension.

     The Agreement contains provisions which require the Company to maintain a
specified level of net worth and comply with various financial ratios and
includes, among other provisions, restrictions on leases, investments, dividend
payments and the incurrence of additional indebtedness. At January 31, 1996,
$27,642,000 was available for dividend distributions.

     Industrial revenue bonds, due in 2004, and other notes payable are secured
by the property, plant and equipment purchased with the proceeds of such debt.
Interest on the bonds is paid at rates ranging from 6.8% to 7.0%.

     Scheduled repayments of long-term debt in each of the next five years are
$87,000, $65,000, $175,000, $172,000 and $169,000. 

7. LEASES, ACCRUED EXPENSES AND RESEARCH AND
   DEVELOPMENT COSTS

     The Company and its subsidiaries occupy various manufacturing and office
facilities and use certain equipment under operating lease arrangements. Total
rent expense under such agreements amounted to approximately $1,936,000 in 1995,
$1,429,000 in 1994 and $1,021,000 in 1993. At January 31, 1996, the aggregate
minimum future rental commitments under the non-cancelable leases with terms in
excess of one year were approximately $3,040,000. Amounts due annually in each
of the next five years are $1,260,000, $782,000, $434,000, $157,000 and
$142,000.

     Accrued expenses at January 31, 1996, include $9,567,000 for certain
accrued employee benefits.  Accrued expenses at January 31, 1995 include
$9,216,000 for certain accrued employee benefits and $4,353,000 for various
insurance accruals.

     Research and development costs charged to earnings were $5,948,000 in 1995,
$4,366,000 in 1994 and $4,342,000 in 1993.

8. INCOME TAXES

     Earnings before income taxes were derived from the following sources (in
thousands):

<TABLE>
<CAPTION>

- -------------------------------------------------------------------
                                     1995        1994        1993
- -------------------------------------------------------------------
<S>                                 <C>         <C>         <C>
Domestic . . . . . . . . . . .      $34,273     $23,871     $16,688
Foreign. . . . . . . . . . . .          433       1,983       2,035
                                    -------     -------     -------
  Total. . . . . . . . . . . .      $34,706     $25,854     $18,723
                                    -------     -------     -------
                                    -------     -------     -------
- -------------------------------------------------------------------
</TABLE>



19

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Income tax expense consists of the following (in thousands):

<TABLE>
<CAPTION>
- -------------------------------------------------------------------
                                     1995        1994        1993
- -------------------------------------------------------------------
<S>                                 <C>         <C>         <C>
Current:
 Federal . . . . . . . . . . .      $11,025     $ 9,365     $ 6,220
 State and local . . . . . . .        2,537       2,141       1,754
 Foreign . . . . . . . . . . .          758         886         701
                                    -------     -------     -------
  Total. . . . . . . . . . . .       14,320      12,392       8,675
                                    -------     -------     -------
Deferred:
 Federal . . . . . . . . . . .          742      (1,113)       (667)
 State and local . . . . . . .         (146)       (564)        (96)
 Foreign . . . . . . . . . . .          181         377          45

                                    -------     -------     -------
  Total. . . . . . . . . . . .          777      (1,300)       (718)
                                    -------     -------     --------
Income tax provision . . . . .      $15,097     $11,092     $ 7,957
                                    -------     -------     --------
                                    -------     -------     --------
</TABLE>


     Deferred tax assets and liabilities are comprised of the 
following (in thousands):

<TABLE>
<CAPTION>


                                   JANUARY 31, 1996       January 31, 1995
- ----------------------------------------------------------------------------
                                  ASSET     LIABILITY    Asset     Liability
- ----------------------------------------------------------------------------
<S>                              <C>        <C>         <C>        <C>
Accounts receivable. . . . .     $   553     $   --     $   510     $   --
Inventories. . . . . . . . .         711        755         493        509
Operating losses . . . . . .       1,608         --       2,222         --
State income taxes . . . . .          --        526          --        622
Fixed assets . . . . . . . .          40      5,144          --      5,488
Pension. . . . . . . . . . .          --        524          76        316
Vacation pay . . . . . . . .       1,021         --       1,008         --
Workers' compensation. . . .         885         --       2,028         --
Warranty . . . . . . . . . .         923         --         855         --
Deferred compensation. . . .       1,088         --       1,061         --
Employee health
  and welfare. . . . . . . .         552         --         441         --
Intangible assets. . . . . .          --      2,347          --      2,029
Retiree health
  and welfare. . . . . . . .       1,366         --       1,324         --
Other. . . . . . . . . . . .       2,000         76       1,575        234
                                 -------     ------     -------     ------
Subtotal . . . . . . . . . .      10,747      9,372      11,593      9,198
Valuation allowance. . . . .      (1,570)        --      (2,013)        --
                                 -------     ------     -------     ------
Total. . . . . . . . . . . .     $ 9,177     $9,372     $ 9,580     $9,198
                                 -------     ------     -------     ------
                                 -------     ------     -------     ------
- --------------------------------------------------------------------------
</TABLE>


     The valuation allowance relates principally to built-in losses (the excess
of tax basis over fair market value of the net assets) and net operating losses
of acquired subsidiaries. The use of such losses in reducing future tax
liabilities is subject to substantial limitations.  Any such use in the future
will reduce goodwill associated with those acquisitions.

     During 1995, the valuation allowance was increased $355,000 to offset the
benefit of current operating losses of a foreign subsidiary and reduced $798,000
to reflect expired losses and losses used to reduce current tax liabilities.

     Income tax expense differs from the amount of income tax determined by
applying the statutory federal rate to pre-tax income because of the following
(in thousands):

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------
                                              1995        1994        1993
- ---------------------------------------------------------------------------
<S>                                          <C>         <C>         <C>
Income tax provision at statutory
  federal tax rate . . . . . . . . . . .     $12,147     $ 9,049     $6,553
Tax rate changes . . . . . . . . . . . .          --          --       (178)
State income taxes
  (net of federal benefit) . . . . . . .       1,500         895      1,052
Foreign operations . . . . . . . . . . .         787         569        403
Goodwill amortization. . . . . . . . . .         676         278        277
Other. . . . . . . . . . . . . . . . . .         (13)        301       (150)
                                             -------     -------     ------
Income tax provision . . . . . . . . . .     $15,097     $11,092     $7,957
                                             -------     -------     ------
                                             -------     -------     ------
- ---------------------------------------------------------------------------
</TABLE>

     At January 31, 1996, the Company had remaining net operating loss
carryforwards of $2,397,000 expiring between 1997 and 2006 and $2,373,000 which
will not expire, including loss carryforwards subject to the valuation allowance
discussed above.  These arose principally as a result of certain acquisitions
and foreign operations and will reduce income taxes payable to the extent of
future taxable income from those operations.

9. RETIREMENT PLANS

     The Company maintains a variety of retirement plans, including pension
plans, covering substantially all employees, and supplemental retirement plans,
covering executives. Defined benefit plans cover the majority of union employees
and are based on an amount per year of service formula. Substantially all
salaried employees are covered by a defined contribution plan. The Company makes
contributions to the plans in accordance with ERISA and IRS regulations and
amortizes past service cost over the average remaining service life of active
employees. As discussed in Note 3, the Company sold the assets and liabilities
of National Metalwares in 1995.  Accordingly, all activity related to the
National Metalwares pension plan is excluded from the January 31, 1996 funded
status information.  In 1994, a new defined benefit plan was added which did not
have a material impact on the financial statements.

     Under the Varlen Corporation Profit Sharing and Retirement Savings Plan,
employee deferrals of compensation may be made and the Company will match up to
25% of the first 6% deferred by each employee. Additionally, discretionary
amounts of not less than 2% of eligible salaries and wages are contributed by
the Company. The Company makes contributions to union-sponsored multi-employer
defined benefit plans in accordance with negotiated labor contracts.

     The following table sets forth the funded status of the Company's defined
benefit and supplemental pension plans and amounts recognized in the Company's
consolidated balance sheets at January 31, 1996 and 1995 (in thousands):

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------
                                          Overfunded          Underfunded
                                             Plan                Plans
- -------------------------------------------------------------------------------
                                          January 31,          January 31,
                                         1996      1995      1996        1995
- -------------------------------------------------------------------------------
<S>                                     <C>        <C>      <C>         <C>
Actuarial present value of:
     Vested benefits . . . . . . .      $2,785     $330     $ 5,137     $ 6,153
     Non-vested benefits . . . . .         142       30         742       1,144
                                        ------     ----     -------     -------
Accumulated benefit
  obligation . . . . . . . . . . .       2,927      360       5,879       7,297
Effect of projected salary
  increases. . . . . . . . . . . .          --       --         715         786
                                        ------     ----     -------     -------
Projected benefit obligation . . .       2,927      360       6,594       8,083
Fair value of plan assets
  (primarily short-term and
  fixed income investments). . . .       3,050      462       4,152       5,109
                                        ------     ----     -------     -------
Funded status at January 31. . . .         123      102      (2,442)     (2,974)
Unrecognized net gain. . . . . . .         (39)     (64)       (593)       (113)
Unrecognized prior
  service cost . . . . . . . . . .         354       10         530         723
(Asset) liability at date of
  transition . . . . . . . . . . .          91      (45)        549         742
Adjustment for the
  minimum liability. . . . . . . .          --       --        (685)     (1,372)
                                        ------     ----     -------     -------
Prepaid (accrued)
  pension cost . . . . . . . . . .      $  529     $  3     $(2,641)    $(2,994)
                                        ------     ----     -------     -------
                                        ------     ----     -------     -------
- -------------------------------------------------------------------------------
</TABLE>


20

<PAGE>

     Net retirement plan expense for 1995, 1994 and 1993 consists of the
following (in thousands):

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------
                                             1995      1994      1993
- ----------------------------------------------------------------------
<S>                                         <C>        <C>       <C>
Service cost-benefits earned
  during the period. . . . . . . . . .      $  474     $ 593     $ 418
Net deferral and amortization. . . . .       1,002      (351)      133
Interest on projected benefit
  obligation . . . . . . . . . . . . .         664       626       512
Actual return on plan assets . . . . .      (1,379)       39      (456)
                                            ------     -----     -----
Net defined benefit pension
  expense. . . . . . . . . . . . . . .         761       907       607
Net multi-employer defined
  benefit pension expense. . . . . . .         501       376       253

Net defined contribution
  plan expense . . . . . . . . . . . .       2,654     2,156     1,966
                                            ------     -----     -----
                                            $3,916    $3,439    $2,826
                                            ------     -----     -----
                                            ------     -----     -----
- ----------------------------------------------------------------------
</TABLE>

     The weighted average discount rate and rate of increase in future
compensation levels used in determining the actuarial present value of the
projected benefit obligation were 7.5% and 5%, respectively, in 1995 and 8.25%
and 5%, respectively, in 1994, and 7.5% and 5%, respectively, in 1993. The
expected long-term rate of return on plan assets was 9% in 1995, 1994 and 1993.

10. POSTRETIREMENT AND POSTEMPLOYMENT BENEFITS 

     Certain of the Company's subsidiaries maintain benefit plans which provide
their employees postretirement medical and life insurance benefits. Eligibility
for the plans range from employees retiring at age 55 with a minimum of 5 years
of service to employees retiring at age 65 with a minimum of 15 years of
service. The Company continues to fund benefit costs primarily on a pay-as-you-
go basis and made benefit payments totaling approximately $20,000 during 1995
and $50,000 during 1994.

     The following table sets forth the plan's funded status, reconciled with
amounts recognized in the Company's consolidated balance sheets at January 31,
1996 and 1995 (in thousands):

<TABLE>
<CAPTION>

                                                        January 31,
- ------------------------------------------------------------------------
                                                       1996        1995
- ------------------------------------------------------------------------
<S>                                                  <C>         <C>
Accumulated postretirement
  benefit obligation (APBO):
  Retirees . . . . . . . . . . . . . . . . . . .     $  (947)    $  (719)
  Fully eligible active plan participants. . . .        (689)       (431)
  Other active plan participants . . . . . . . .      (1,941)     (1,719)
                                                     -------     -------
Total APBO . . . . . . . . . . . . . . . . . . .      (3,577)     (2,869)
  Plan assets at fair value. . . . . . . . . . .         242         257
                                                     -------     -------
APBO in excess of plan assets. . . . . . . . . .      (3,335)     (2,612)
Unrecognized net gain. . . . . . . . . . . . . .         (93)       (489)
                                                     -------     -------
Accrued postretirement benefit cost. . . . . . .     $(3,428)    $(3,101)
                                                     -------     -------
                                                     -------     -------
- ------------------------------------------------------------------------
</TABLE>

     Net postretirement benefit costs for 1995, 1994 and 1993 consist of the
following (in thousands):

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------
                                               1995     1994     1993
- ---------------------------------------------------------------------
<S>                                            <C>      <C>      <C>
Service cost--benefits attributed
  to service during the year . . . . . . .     $147     $203     $151
Interest on accumulated
  postretirement benefit obligation. . . .      242      233      243
Net deferral and amortization. . . . . . .      (42)     (20)      --
Actual return on plan assets . . . . . . .        2      (16)     (16)
                                               ----     ----     ----
Net postretirement benefit cost. . . . . .     $349     $400     $378
                                               ----     ----     ----
                                               ----     ----     ----
- ---------------------------------------------------------------------
</TABLE>

     The assumed health care cost trend rate used in measuring the accumulated
postretirement benefit obligation for pre-age 65 employees is 11% in 1996,
declining approximately 1% per year to 5.5% in 2003, and for post-age 65
employees is 8% in 1996 declining 1% per year to 6% in 1998 and ending at 5.5%
in 2003. In 1995 and 1994, the weighted average discount rate used in
determining the accumulated postretirement benefit obligation was 7.75 % and
8.5%, respectively, salary increases are assumed to be 5% per year to retirement
age in both years and the expected long-term rate of return on plan assets,
consisting primarily of fixed income securities, was 9% in 1995, 1994 and 1993.

     If the health care cost trend rate assumptions were increased by 1%, the
accumulated postretirement benefit obligation as of January 31, 1996 would be
increased by 17%. The effect of this change on the sum of the service cost and
interest cost in 1995 would be an increase of 21%.

11. STOCK INCENTIVE PLANS

     The Company had three stock option plans in effect during 1995. One of the
stock option plans expired on March 31, 1990 as to future grants. The most
recent plan was adopted in May, 1993 pursuant to which an aggregate of 247,500
shares of the Company's common stock are available for grant. The remaining plan
was adopted in May, 1989 pursuant to which an aggregate of 330,000 shares of the
Company's common stock were available for grant. Under the three plans, either
Incentive Stock Options or Non-qualified Stock Options can be granted, as
determined by the Compensation Committee of the Company's Board of Directors
(the "Committee"). Non-qualified Stock Options can be granted for terms of up to
10 years and with an option price that is less than the market value of the
Company's common stock on the date of grant, but if less than market value, then
not less than book value; such option price may not be less than 50% of market
value under the 1989 plan and not less than 85% of market value under the 1993
plan.  Incentive Stock Options can be granted for terms of up to 10 years and
with an option price that is not less than the market value of the Company's
common stock on the date of grant. Of the 281,377 options outstanding as of
January 31, 1996, 128,479 are currently exercisable, with the remaining options
becoming exercisable over the next 4-1/2 years. A summary of the changes in
outstanding stock options, including options granted under prior plans, follows:

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------
Shares                                 1995           1994           1993
- ----------------------------------------------------------------------------
<S>                                <C>            <C>            <C>
Outstanding at
  beginning of year. . . . . .         292,160        252,010        286,765
Granted. . . . . . . . . . . .          57,200         58,300         64,488
Exercised. . . . . . . . . . .         (50,632)       (16,693)       (84,475)
Expired or terminated. . . . .         (17,351)        (1,457)       (14,768)
                                   -----------------------------------------
Outstanding at
  end of year. . . . . . . . .         281,377        292,160        252,010
                                   -----------------------------------------
Available for grant
  at end of year . . . . . . .         236,059        275,908        332,750
                                   -----------------------------------------
                                   -----------------------------------------
Price range of options:

Outstanding. . . . . . . . . .     $7.88-18.30    $7.88-19.85    $7.88-19.85
                                   -----------    -----------    -----------
                                   -----------    -----------    -----------
Exercised. . . . . . . . . . .     $8.48-19.85    $7.88-16.94    $7.07-12.73
                                   -----------    -----------    -----------
                                   -----------    -----------    -----------
- ----------------------------------------------------------------------------
</TABLE>


                                                                              21

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     The Company also had two stock compensation plans in effect during 1995 and
1994. The Directors Incentive Stock Grant Plan provides for the automatic annual
award of 330 shares of Common Stock at par value to each director who is not an
employee of the Company. An aggregate of 24,750 shares of Common Stock are
available for grant under this plan of which 5,610 have been granted. The
Deferred Incentive Stock Purchase Plan provides for an offer to selected
officers and other key employees, as determined by the Committee, of rights to
purchase Common Stock of the Company at a price determined by the Committee
which cannot be less than book value at the grant date. Quarterly deposits are
made by the participant over a five-year period toward the purchase price of the
shares, which are issued to the participant upon receipt of the final payment
under the plan. An aggregate of 165,000 rights are available for grant under
this plan, of which 127,875 have been granted at $12.12 per right.

12. INDUSTRY SEGMENTS

     Information relating to the Company's segments is as follows (in
thousands):

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------
                                                Operating  Identifiable   Capital        Depreciation
                                     Net Sales    Profit       Assets   Expenditures     Amortization
- -----------------------------------------------------------------------------------------------------
<S>                                  <C>        <C>        <C>          <C>              <C>
1995
Transportation products. . . . .     $317,122     $36,855     $150,801     $22,428          $10,609
Analytical instruments*. . . . .       69,865       9,035       57,207         904            2,925
                                     --------     -------     --------     -------          -------
                                      386,987      45,890      208,008      23,332           13,534
Corporate. . . . . . . . . . . .           --      (6,717)      22,866          95              725
Net interest expense . . . . . .           --      (4,467)          --          --               --
                                     --------     -------     --------     -------          -------
Total. . . . . . . . . . . . . .     $386,987     $34,706     $230,874     $23,427          $14,259
                                     --------     -------     --------     -------          -------
                                     --------     -------     --------     -------          -------
1994
Transportation products. . . . .     $261,835     $27,952     $139,851     $12,763          $10,653
Analytical instruments*. . . . .       79,686       8,495       59,039       1,839            3,339
                                     --------     -------     --------     -------          -------
                                      341,521      36,447      198,890      14,602           13,992
Corporate. . . . . . . . . . . .           --      (5,831)      21,296          99              672
Net interest expense . . . . . .           --      (4,762)          --          --               --
                                     --------     -------     --------     -------          -------
Total. . . . . . . . . . . . . .     $341,521     $25,854     $220,186     $14,701          $14,664
                                     --------     -------     --------     -------          -------
                                     --------     -------     --------     -------          -------
1993
Transportation products. . . . .     $219,543     $27,876     $117,278     $10,039          $ 9,947
Analytical instruments*. . . . .       72,365       1,958       55,852       1,163            2,735
                                     --------     -------     --------     -------          -------
                                      291,908      29,834      173,130      11,202           12,682
Corporate. . . . . . . . . . . .           --      (5,001)      13,134          38              219
Net interest expense . . . . . .           --      (6,110)          --          --               --
                                     --------     -------     --------     -------          -------
Total. . . . . . . . . . . . . .     $291,908     $18,723     $186,264     $11,240          $12,901
                                     --------     -------     --------     -------          -------
                                     --------     -------     --------     -------          -------
- ----------------------------------------------------------------------------------------------
</TABLE>

* THE ANALYTICAL INSTRUMENTS SEGMENT WAS FORMERLY THE LABORATORY EQUIPMENT
SEGMENT.

     Information relating to the Company by geographic area is as 
follows (in thousands):

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------
                                                             Net     Identifiable
                                              Net Sales    Earnings     Assets
- ---------------------------------------------------------------------------------
<S>                                           <C>          <C>       <C>
1995
Domestic operations. . . . . . . . . . .      $358,881     $26,179     $198,346
European operations. . . . . . . . . . .        28,106         360       32,528
                                              --------     -------     --------
                                               386,987      26,539      230,874
Corporate and net interest expense . . .            --      (6,930)          --
                                              --------     -------     --------
Total. . . . . . . . . . . . . . . . . .      $386,987     $19,609     $230,874
                                              --------     -------     --------
                                              --------     -------     --------
1994
Domestic operations. . . . . . . . . . .      $320,863     $20,145     $191,527
European operations. . . . . . . . . . .        20,658       1,288       28,659
                                              --------     -------     --------
                                               341,521      21,433      220,186
Corporate and net interest expense . . .            --      (6,671)          --
                                              --------     -------     --------
Total. . . . . . . . . . . . . . . . . .      $341,521     $14,762     $220,186
                                              --------     -------     --------
                                              --------     -------     --------
1993
Domestic operations. . . . . . . . . . .      $275,523     $15,925     $166,196
European operations. . . . . . . . . . .        16,385       1,866       20,068
                                              --------     -------     --------
                                               291,908      17,791      186,264
Corporate and net interest expense . . .            --      (7,025)          --
                                              --------     -------     --------
Total. . . . . . . . . . . . . . . . . .      $291,908     $10,766     $186,264
                                              --------     -------     --------
                                              --------     -------     --------
- -------------------------------------------------------------------------------
</TABLE>

     Export sales from the Company's United States operations were 10%, 8% and 
7%, respectively, of consolidated net sales in 1995, 1994, 1993.

     Sales to one customer by a company in the transportation products segment
aggregated 15%, 15% and 14%, respectively, of consolidated net sales in 1995,
1994 and 1993.  Sales to another customer by a different company in the
transportation products segment aggregated 10% and 11%, respectively, of
consolidated net sales in 1994 and 1993.  In addition, sales of two products to
customers of the transportation products segment aggregated 14%, 10% and 9% and
11%, 13% and 14% of consolidated net sales in 1995, 1994 and 1993, respectively.


22

<PAGE>

13. STOCKHOLDERS' EQUITY

     On January 4, 1996, the Company's Board of Directors authorized the
purchase of up to 500,000 shares of its Common Stock or the equivalent amount of
its 6 1/2 percent convertible subordinated debentures by the Company.  As of
January 31, 1996, 41,000 shares of the Company's Common Stock had been purchased
under this authorization, is recorded as treasury shares at cost and can be used
for general corporate purposes.

     On May 22, 1995, the Company's Board of Directors authorized a 10% stock
dividend payable on July 10, 1995 to stockholders of record on June 23, 1995. 
The dividend resulted in the issuance of approximately 488,000 new shares of
Common Stock.  In addition, the quarterly cash dividend was maintained at $.10
per share.

     On August 23, 1993, the Company's Board of Directors authorized a three-
for-two stock split in the form of a stock dividend payable on October 14, 1993,
to stockholders of record on September 30, 1993. The split resulted in the
reissuance of approximately 1,433,300 shares of Common Stock held in treasury
and the issuance of approximately 336,600 new shares of Common Stock. In
addition, the quarterly cash dividend was adjusted to maintain the net amount of
the dividend payment at its previous level.  All share and per share amounts
have been restated to retroactively reflect both the stock dividend and the
stock split.

     Retained earnings at January 31, 1996 includes $697,000 for stock
subscriptions receivable, $1,482,000, net of deferred income taxes, for
unrealized currency translation gains and $45,000, net of deferred income taxes,
for an additional minimum pension liability.  Retained earnings at January 31,
1995 includes $1,085,000 for stock subscriptions receivable, $597,000, net of
deferred income taxes, for unrealized currency translation gains and $114,000,
net of deferred income taxes, for an additional minimum pension liability. 
Retained earnings at January 31, 1994 includes $1,328,000 for stock
subscriptions receivable, $1,047,000, net of deferred income taxes, for
unrealized currency translation losses and $194,000, net of deferred income
taxes, for an additional minimum pension liability.

14. INTERIM FINANCIAL INFORMATION (UNAUDITED)

     The following information is presented in thousands of dollars, except per
share amounts:

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------
                                                          1st          2nd         3rd         4th
                                                        Quarter      Quarter     Quarter     Quarter
- ----------------------------------------------------------------------------------------------------
<S>                                            <C>      <C>          <C>         <C>         <C>
Net sales. . . . . . . . . . . . . . . . .     1995     $106,969     $97,753     $94,209     $88,056
                                               1994       79,900      77,961      89,017      94,643

Gross profit . . . . . . . . . . . . . . .     1995       27,358      24,078      23,685      21,814
                                               1994       19,524      18,761      21,004      21,763

Net earnings . . . . . . . . . . . . . . .     1995        6,156       4,933       5,217       3,303
                                               1994        3,630       3,734       4,237       3,161

Primary earnings per share . . . . . . . .     1995         1.11        0.88        0.93        0.59
                                               1994         0.66        0.68        0.77        0.57

Fully diluted earnings per share . . . . .     1995         0.82        0.67        0.70        0.48
                                               1994         0.52        0.53        0.60        0.46
- ----------------------------------------------------------------------------------------------------
</TABLE>

QUARTERLY MARKET AND DIVIDEND INFORMATION

<TABLE>
<CAPTION>

                                         1995                      1994

Fiscal Quarter                     HIGH         LOW          High         Low
- -------------------------------------------------------------------------------
<S>                               <C>         <C>          <C>          <C>
First. . . . . . . . . . . .      22 3/64     18 55/64     26 23/64     17 3/64
Second . . . . . . . . . . .      26          20 29/32     19 3/32      16 23/64
Third. . . . . . . . . . . .      28 1/2      22 3/4       21 23/64     17 1/2
Fourth . . . . . . . . . . .      27 1/4      21 1/4       24 35/64     18 3/16
- -------------------------------------------------------------------------------
</TABLE>

     The Company paid a $.10 quarterly dividend in 1995 and a $.09 quarterly
dividend in 1994.  The Company estimates its number of shareholders of Common
Stock, $.10 par value, is 2,000 as of January 31, 1996 which includes
approximately 430 shareholders of record and 1,570 shares held in "nominee" or
"street" name.


                                                                              23

<PAGE>

REPORT BY MANAGEMENT

     Management is responsible for the consolidated financial statements
presented in this report which have been prepared by the Company in accordance
with generally accepted accounting principles applied on a consistent basis. The
financial statements necessarily include amounts based on judgments and
estimates by management as required by the accounting process. Management also
prepared the other financial information in the annual report.

     The Company's system of internal accounting control, which is applied by
operating and financial managers, has been designed to provide reasonable
assurance that assets are safeguarded, that transactions are executed and
recorded in accordance with management's established policies and procedures,
and that accounting records are adequate for preparation of financial statements
and other financial information. The design, monitoring and revision of internal
accounting control systems involve, among other things, management's judgment
with respect to the relative cost and expected benefits of specific control
measures.

     Varlen's internal audit function reviews the accounting records, financial
controls and practices on a planned, rotational basis to determine compliance
with corporate policies. The consolidated financial statements have been audited
by Deloitte & Touche LLP, independent auditors appointed by the Board of
Directors. Their responsibility is to audit the Company's consolidated financial
statements in accordance with generally accepted auditing standards and to
express their opinion with respect to the statements being presented fairly in
conformity with generally accepted accounting principles.

     The Audit Committee, which is composed solely of outside directors, meets
with and reviews the activities of corporate financial management and the
independent auditors to ascertain that each is properly discharging its
responsibility. The independent auditors and management have unrestricted access
to the Audit Committee, which meets periodically to review accounting, auditing,
internal control and financial reporting matters.



/s/ Richard L. Wellek                             /s/ Richard A. Nunemaker

Richard L. Wellek                                 Richard A. Nunemaker
President and                                     Vice President, Finance and
Chief Executive Officer                           Chief Financial Officer
March 4, 1996



INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of 
Varlen Corporation, Naperville, IL,

     We have audited the accompanying consolidated balance sheets of Varlen
Corporation and subsidiaries as of January 31, 1996 and 1995, and the related
consolidated statements of earnings, stockholders' equity and cash flows for
each of the three years in the period ended January 31, 1996. These consoli-
dated financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these consolidated financial
statements 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, such consolidated financial statements present fairly, in
all material respects, the financial position of Varlen Corporation and
subsidiaries as of January 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
January 31, 1996,  in conformity with generally accepted accounting principles.



/s/ Deloitte & Touche LLP

Deloitte & Touche LLP 
Chicago, Illinois
March 4, 1996


24

<PAGE>

BOARD OF DIRECTORS

RUDOLPH GRUA, age 67 **
*Vice Chairman and Director of General Binding Corporation

ERNEST H. LORCH, age 63 ***
Chairman of the Board 
*Of Counsel to Whitman Breed Abbott & Morgan, Attorneys 
Director of Tyler Corporation

L. WILLIAM MILES, age 62 ***
*Vice President for Administration, Fairfield 
University, Connecticut
Director of Bouton Corporation

GREG A. ROSENBAUM, age 43 ***
*President, Palisades Associates, Inc.
Director of Richey Electronics, Inc.

JOSEPH J. ROSS, age 50 **
*Chairman, President and Chief Executive Officer of 
Federal Signal Corporation

THEODORE A. RUPPERT, age 65 **
*General Partner, Village Development 
Chairman, Chief Executive Officer and Director of Glaize 
Development and Director of Pioneer Bank and Trust 

RICHARD L. WELLEK, age 57
*President and Chief Executive Officer

*    Principal Occupation
**   Member Audit Committee
***  Member Compensation Committee


OFFICERS

RICHARD L. WELLEK, age 57
President and Chief Executive Officer (1983); Various Varlen Executive and
Operational positions (1968-1983); B.S. Industrial Management University of
Illinois

RAYMOND A. JEAN, age 53
Executive Vice President and Chief Operating Officer (1993); Group Vice
President (1988-1992); B.S. Engineering Physics University of Maine; MBA
University of Chicago

GEORGE W. HOFFMAN, age 55
Railroad Group Vice President (1990); Executive, Keystone Railway Equipment
Company subsidiary (1979-1994); B.S. Chemical Engineering University of
Pittsburgh

RICHARD A. NUNEMAKER, age 47
Vice President, Finance and Chief Financial Officer (1991); Vice President,
Controller (1987); B.S. Accountancy; M.A.S. University of Illinois, C.P.A.

VICKI L. CASMERE, age 38
Vice President, General Counsel and Secretary (1996); Corporate Counsel of
Caremark Inc. (1992-1996), Vice President (1994); Corporate Counsel of Baxter
Healthcare Corporation (1988-1992); B.S. Finance University of Illinois; J.D.
The John Marshall Law School


GENERAL INFORMATION

TRANSFER AGENT
Harris Trust & Savings Bank
111 West Monroe Street
Chicago, Illinois 60690

INDEPENDENT AUDITORS
Deloitte & Touche LLP
Two Prudential Plaza
180 North Stetson Avenue
Chicago, Illinois 60601

SHARES LISTED
Varlen Corporation common stock is traded on the NASDAQ Stock Market under the
symbol VRLN and its 6-1/2 percent convertible subordinated debentures are traded
on the NASDAQ SmallCap Market under the symbol VRLNG.

INFORMATION CONTACT:
Richard A. Nunemaker
Vice President, Finance and Chief Financial Officer
55 Shuman Boulevard
P.O. Box 3089
Naperville, Illinois 60566-7089
(708) 420-0400

ANNUAL MEETING
The Annual Meeting of Stockholders will be held at 10 a.m. (local time)
Wednesday, May 29, 1996 at the Hyatt Lisle, 1400 Corporetum Drive Lisle,
Illinois 60532

FORM 10-K:
Stockholders may obtain a copy of Form 10-K for the year ended January 31, 1996
as filed by the Company with the SEC without charge by addressing a written
request to Richard A. Nunemaker, Vice President, Finance and Chief Financial
Officer, Varlen Corporation at the corporate office.

<PAGE>

OPERATING DIVISIONS AND SUBSIDIARIES

- -------------------------------------------------------------------------------
     Acieries de Ploermel                    Means Industries, Inc. 

     Alcor Petroleum Instruments, Inc.       Precision Scientific Petroleum 
                                             Instruments Company

     Chrome Crankshaft Companies             Prime Manufacturing Corporation

     Consolidated Metco, Inc.                Unit Rail Anchor Company

     Walter Herzog GmbH                      Varlen Instruments, N. A.

     Keystone Railway Equipment Company 



                               Varlen Corporation
                         55 Shuman Blvd., P.O. Box 3089
                         Naperville, Illinois 60566-7089
                                 (708) 420-0400

                                                       Printed on Recycled Paper

<PAGE>

GRAPHIC APPENDIX

- -  FRONT COVER - ON THE UPPER LEFT HAND CORNER IS A PICTURE OF A RAILROAD CAR 
   SHOCK ABSORPTION DEVICE. ON THE UPPER RIGHT HAND CORNER IS A STAMPED 
   AUTOMOTIVE PART. ON THE LOWER LEFT HAND CORNER IS A PETROLEUM ANALYTICAL 
   INSTRUMENT. ON THE LOWER RIGHT HAND CORNER IS AN ALUMINUM TRUCK HUB.

- -  INSIDE FRONT COVER - ON THE UPPER LEFT SIDE ARE THREE ALUMINUM TRUCK HUBS 
   AND A TRUCK DASHBOARD. ON THE UPPER RIGHT SIDE IS A RAILROAD CAR DRAFT GEAR, 
   A LOCOMOTIVE HEATING, VENTILATING AND AIR CONDITIONING UNIT AND TWO RAIL 
   ANCHORS ON A PIECE OF RAILROAD TRACK.

- -  PAGE #1 - ON THE UPPER LEFT SIDE ARE SEVERAL AUTOMOTIVE TRANSMISSION CLUTCH 
   PLATES. ON THE UPPER RIGHT SIDE ARE THREE PETROLEUM ANALYZERS.

- -  PAGE #2 - ON THE BOTTOM OF THE PAGE ARE TWO PIE GRAPHS SHOWING FISCAL 1995 
   NET SALES BY SEGMENT AND FISCAL 1995 OPERATING PROFIT BY SEGMENT. THE 
   TRANSPORTATION PRODUCTS SEGMENT NET SALES WERE 81.9% OF TOTAL NET SALES AND 
   THE ANALYTICAL INSTRUMENTS SEGMENT NET SALES WERE 18.1% OF TOTAL NET SALES. 
   THE TRANSPORTATION PRODUCTS SEGMENT OPERATING PROFIT WAS 80.3% OF TOTAL 
   OPERATING PROFIT AND THE ANALYTICAL INSTRUMENTS SEGMENT OPERATING PROFIT WAS 
   19.7% OF TOTAL OPERATING PROFIT.

- -  PAGE #3 - ON THE BOTTOM RIGHT SIDE OF THE PAGE ARE TWO BAR GRAPHS DEPICTING 
   RETURN ON AVERAGE STOCKHOLDERS' EQUITY FOR FISCAL 1991 THROUGH 1995 AND 
   RETURN ON INVESTED CAPITAL FOR FISCAL 1991 THROUGH 1995. THE RETURN ON 
   AVERAGE STOCKHOLDERS' EQUITY FROM FISCAL 1991 THROUGH FISCAL 1995 WAS 4.8%, 
   8.5%, 18.0%, 20.5% AND 21.4%, RESPECTIVELY. THE RETURN ON INVESTED CAPITAL 
   FROM FISCAL 1991 THROUGH 1995 WAS 5.1%, 7.1%, 10.5%, 12.4% AND 13.8%, 
   RESPECTIVELY.

- -  PAGE #4 - ON THE LEFT SIDE ARE THREE BAR GRAPHS DEPICTING NET SALES, NET 
   EARNINGS AND FULLY DILUTED EARNINGS PER SHARE BEFORE ACCOUNTING CHANGE FROM 
   FISCAL 1991 THROUGH 1995. NET SALES FROM FISCAL 1991 THROUGH 1995 IN 
   THOUSANDS WAS $230,517, $266,054, $291,908, $341,521, AND $386,987, 
   RESPECTIVELY. NET EARNINGS IN THOUSANDS FOR FISCAL 1991 THROUGH 1995 WAS 
   $3,444, $6,317, $10,766, $14,762 AND $19,609, RESPECTIVELY. FULLY DILUTED 
   EARNINGS PER SHARE BEFORE ACCOUNTING CHANGE FROM FISCAL 1991 THROUGH 1995 
   WERE $.46, $.86, $1.73, $2.11 AND $2.67, RESPECTIVELY.

- -  PAGE #5 - ON THE RIGHT SIDE IS A BAR GRAPH DEPICTING INTERNATIONAL REVENUES 
   AS A PERCENT OF TOTAL REVENUES FROM 

<PAGE>

   FISCAL 1991 THROUGH 1995 AND A LINEAR GRAPH DEPICTING THE FIVE YEAR 
   CUMULATIVE SHAREHOLDER VALUE FROM FISCAL 1991 THROUGH 1995 OF VARLEN 
   CORPORATION'S STOCK IN COMPARISON TO THE S&P 500 INDEX AND THE S&P 
   MANUFACTURING AND DIVERSIFIED INDUSTRY GROUP INDEX. INTERNATIONAL REVENUES 
   AS A PERCENT OF TOTAL REVENUES FROM FISCAL 1991 THROUGH 1995 WERE 14.5%, 
   16.0%, 14.2%, 15.9% AND 18.5%, RESPECTIVELY. THE FIVE YEAR CUMULATIVE 
   SHAREHOLDER VALUE OF $100 INVESTED IN VARLEN STOCK AT THE BEGINNING OF 
   FISCAL 1991 FOR THE PERIOD ENDING FISCAL 1991 THROUGH 1995 WAS $142, $258, 
   $351, $324 AND $362, RESPECTIVELY. THE FIVE YEAR CUMULATIVE VALUE OF $100 
   INVESTED IN THE S&P MANUFACTURING & DIVERSIFIED INDUSTRY GROUP INDEX AT THE 
   BEGINNING OF FISCAL 1991 FOR THE PERIOD ENDING FISCAL 1991 THROUGH 1995 WAS 
   $119, $128, $158, $157 AND $230, RESPECTIVELY. THE FIVE YEAR CUMULATIVE 
   VALUE OF $100 INVESTED IN THE S&P 500 INDEX AT THE BEGINNING OF FISCAL 1991 
   FOR THE PERIOD ENDING FISCAL 1991 THROUGH 1995 WAS $122, $135, $152, $153 
   AND $211, RESPECTIVELY.

- -  PAGE #6 - ON THE LEFT SIDE ARE TWO BAR GRAPHS DEPICTING SALES PER EMPLOYEE 
   AND RESEARCH AND DEVELOPMENT EXPENDITURES FROM FISCAL 1991 THROUGH 1995. THE 
   SALES PER EMPLOYEE IN THOUSANDS OF DOLLARS FROM FISCAL 1991 THROUGH 1995 
   WERE $123, $138, $145, $154 AND $163, RESPECTIVELY. THE RESEARCH AND 
   DEVELOPMENT EXPENDITURES IN THOUSANDS OF DOLLARS FROM FISCAL 1991 THROUGH 
   1995 WERE $2,810, $3,609, $4,342, $4,366 AND $5,948, RESPECTIVELY.

- -  PAGE #7 - ON THE RIGHT HAND SIDE ARE TWO PICTURES OF VARLEN CORPORATION'S 
   NEW PLANT IN BRYSON CITY NORTH CAROLINA.

- -  PAGE #8 - ON THE LEFT SIDE ARE TWO BAR GRAPHS DEPICTING CAPITAL EXPENDITURES 
   AND INVENTORY TURNOVER FROM FISCAL 1991 THROUGH 1995. THE CAPITAL 
   EXPENDITURES FROM FISCAL 1991 THROUGH 1995 IN THOUSANDS OF DOLLARS WERE 
   $7,949, $9,567, $11,240, $14,701 AND $23,427, RESPECTIVELY. THE INVENTORY 
   TURNOVER IN NUMBER OF TURNS FROM FISCAL 1991 THROUGH 1995 WERE 5.0, 5.7, 
   6.1, 6.7 AND 7.2, RESPECTIVELY.

- -  PAGE #9 - ON THE RIGHT ARE TWO PICTURES OF A VARLEN CORPORATION AUTOMOTIVE 
   STAMPING PLANT.

- -  PAGE #11 - ON THE BOTTOM ARE TWO BAR GRAPHS DEPICTING BOOK VALUE PER SHARE 
   AND NET MARGIN AND PRE-TAX MARGIN FOR FISCAL 1991 THROUGH 1995. THE BOOK 
   VALUE PER SHARE FOR FISCAL 1991 THROUGH 1995 WERE $9.85, $10.30, $11.94, 
   $14.76 AND $18.26, RESPECTIVELY. THE NET MARGIN FOR FISCAL 1991 THROUGH 1995 
   IN PERCENTS WERE 1.5%, 2.4%, 3.7%, 4.3% AND 5.1%, RESPECTIVELY. THE

<PAGE>

   PRE-TAX MARGIN FOR FISCAL 1991 THROUGH 1995 IN PERCENTS WERE 3.2%, 5.4%, 
   6.4%, 7.6% AND 9.0%, RESPECTIVELY.

- -  OUTSIDE BACK COVER - AT THE BOTTOM IS A WORLDWIDE MAP DEPICTING THE 
   MANUFACTURING AND SERVICE AND DISTRIBUTION LOCATIONS OF VARLEN CORPORATION'S 
   PLANTS AND OFFICES.


<PAGE>


                                      EXHIBIT 21

<PAGE>

                                                                   Exhibit (21)

                                 LIST OF SUBSIDIARIES

The following table sets forth certain information with respect to the
significant subsidiaries of the Registrant.  All of the voting securities of
each subsidiary are owned by the Registrant (or a wholly owned subsidiary of the
Registrant) and its financial statements are included in the consolidated
financial statements of the Registrant.

                                                 Jurisdiction of
    Name                                         Incorporation
    ----                                         --------------

Acieries de Ploermel                                  France
Alcor Petroleum Instruments, Inc.                     Delaware
Chrome Crankshaft Co.                                 Delaware
Chrome Crankshaft Company of Illinois                 Illinois
Consolidated Metco, Inc.                              Delaware
Keystone Industries, Inc.                             Delaware
Means Industries, Inc.                                Michigan
Precision Scientific, Inc.                            Delaware
Prime Manufacturing Corporation                       Delaware
Unit Rail Anchor Company                              Delaware
Varlen Instruments, Inc.                              Delaware
Walter Herzog GmbH                                    Germany


<PAGE>


                                      EXHIBIT 23

<PAGE>

INDEPENDENT AUDITORS' CONSENT

Varlen Corporation:

We consent to the incorporation by reference in the Registration Statements of
Varlen Corporation and subsidiaries on Form S-8, File No. 33-35085 and 
Form S-8, File No. 33-55132 and Form S-3, File No. 33-72218 and Form S-3, 
File No. 33-61826 and Form S-8/S-3, File No. 33-72480 of our reports, dated
March 4, 1996, appearing in and incorporated by reference in this Annual Report
on Form 10-K of Varlen Corporation and subsidiaries for the year ended
January 31, 1996.



DELOITTE & TOUCHE , LLP

April 24, 1996
Chicago, Illinois

<PAGE>


                                      EXHIBIT 24

<PAGE>

                                  VARLEN CORPORATION

                                  POWER OF ATTORNEY

              KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned
    directors of Varlen Corporation (the "Company") does hereby
    irrevocably constitute and appoint Richard A. Nunemaker, his attorney-
    in-fact and agent to sign and execute in his name and on his behalf,
    in any and all capacities in which he may be required to sign, an
    Annual Report of the Company on Form 10-K under the Securities and
    Exchange Act of 1934 for the fiscal year ended January 31, 1996, to be
    filed with the Securities and Exchange Commission, and any amendments,
    revisions or supplements thereto, including any exhibits, schedules
    and documents in connection therewith and any other instruments
    necessary or incidental thereto, all as fully and to the same effect
    as he might or could do in person if present and acting, and does
    hereby ratify and confirm all that his attorney-in-fact shall do or
    cause to be done incident to or in connection with the foregoing or by
    virtue of the foregoing.

              IN WITNESS WHEREOF, each of the undersigned has duly
    executed this Power of Attorney this 4th day of April, 1996.




    /s/ Ernest H. Lorch                     /s/ Greg A. Rosenbaum
    -------------------                     ---------------------
    Ernest H. Lorch,                        Greg A. Rosenbaum,
    Chairman of the Board                   Director
    and Director




    /s/ Rudolph Grua                        /s/ L. William Miles
    ----------------                        --------------------
    Rudolph Grua,                           L. William Miles,
    Director                                Director




    /s/ Theodore A. Ruppert                 /s/ Joseph J. Ross
    -----------------------                 ------------------
    Theodore A. Ruppert,                    Joseph J. Ross,
    Director                                Director


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JAN-31-1996
<PERIOD-END>                               JAN-31-1996
<CASH>                                          22,915
<SECURITIES>                                         0
<RECEIVABLES>                                   43,297
<ALLOWANCES>                                         0
<INVENTORY>                                     36,491
<CURRENT-ASSETS>                               111,514
<PP&E>                                         137,279
<DEPRECIATION>                                  67,604
<TOTAL-ASSETS>                                 230,874
<CURRENT-LIABILITIES>                           44,470
<BONDS>                                         73,398
                                0
                                          0
<COMMON>                                           541
<OTHER-SE>                                      97,412
<TOTAL-LIABILITY-AND-EQUITY>                   230,874
<SALES>                                        386,987
<TOTAL-REVENUES>                               386,987
<CGS>                                          290,052
<TOTAL-COSTS>                                  290,052
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,281
<INCOME-PRETAX>                                 34,706
<INCOME-TAX>                                    15,097
<INCOME-CONTINUING>                             19,609
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    19,609
<EPS-PRIMARY>                                     3.51
<EPS-DILUTED>                                     2.67
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission