FORM 10-Q

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


        Quarterly Report Pursuant to Section 13 or 15(d) of
                the Securities Exchange Act of 1934

               For the Quarter ended March 31, 2004

                    Commission File No. 0-10943


                 RYAN'S FAMILY STEAK HOUSES, INC.
      (Exact name of registrant as specified in its charter)

        South Carolina                No. 57-0657895
 (State or other jurisdiction        (I.R.S. Employer
      of incorporation)            Identification No.)


                   405 Lancaster Avenue (29650)
                           P. O. Box 100
                    Greer, South Carolina 29652
                  (Address of principal executive
                   offices, including zip code)

                           864-879-1000
       (Registrant's telephone number, including area code)

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

Indicate  by check mark whether the registrant (1)  has  filed
all  reports required to be filed by Sections 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  whether  the  registrant   is   an
accelerated  filer (as defined in Rule12b-2 of the  Securities
Exchange Act of 1934).
     Yes     X                               No ________

At March 31, 2004, there were 42,057,000 shares outstanding of
the registrant's common stock, par value $1.00 per share.


                 RYAN'S FAMILY STEAK HOUSES, INC.

                       TABLE OF CONTENTS           PAGE NO.


PART I ---     FINANCIAL INFORMATION

Item 1.                                     Financial Statements:

       Consolidated Statements of Earnings (Unaudited) -
       Quarters Ended March 31, 2004 and April 2, 20033

       Consolidated Balance Sheets -
       March 31, 2004 (Unaudited) and December 31, 2003  4

       Consolidated Statements of Cash Flows (Unaudited) -
       Three Months Ended March 31, 2004 and April 2, 2003
       5

       Consolidated Statement of Shareholders' Equity
       (Unaudited) -
       Three Months Ended March 31, 2004             6

       Notes to Consolidated Financial Statements (Unaudited)
       7 - 9

Item 2.Management's Discussion and Analysis of Financial
       Condition
       and Results of Operations                   9 - 12

Item 3.Quantitative and Qualitative Disclosures About Market
       Risk                                          13

Item 4.Controls and Procedures                       13

Forward-Looking Information                        13 - 14

PART II --                                    OTHER INFORMATION

Item 1.                                       Legal Proceedings
15

Item 2.Change in Securities, Use of Proceeds and Issuer
       Purchases
       of Equity Securities                          15

Item 5.                                       Other Information
15

Item 6.                                Exhibits and Reports on Form 8-K
16

SIGNATURES                                            17

                  PART I.  FINANCIAL INFORMATION

Item 1.                       Financial Statements

                 RYAN'S FAMILY STEAK HOUSES, INC.
                CONSOLIDATED STATEMENTS OF EARNINGS
                            (Unaudited)

               (In thousands, except per share data)

                                         Quarter Ended
                                    March 31,       April 2,
                                       2004           2003
             
Restaurant sales                     $211,657        193,192

Cost of sales:
 Food and beverage                     72,500         68,005
 Payroll and benefits                  66,870         60,948
 Depreciation                           8,557          7,948
 Other restaurant expenses             28,812         27,212
   Total cost of sales                176,739        164,113

General and administrative expenses    10,322          9,062
Interest expense                        2,685          2,406
Revenues from franchised restaurants    (363)          (403)
Other income, net                       (928)          (949)
Earnings before income taxes           23,202         18,963
Income taxes                            7,842          6,865

   Net earnings                      $ 15,360         12,098

Net earnings per common share:
 Basic                               $    .37            .28
 Diluted                                  .35            .28

Weighted-average shares:
 Basic                                 42,081         42,483
 Diluted                               43,910         43,707


See accompanying notes to consolidated financial statements.

                 RYAN'S FAMILY STEAK HOUSES, INC.
                    CONSOLIDATED BALANCE SHEETS
                          (In thousands)

                                    March 31,     December 31,
                                       2004           2003
ASSETS                             (Unaudited)
                                               
Current assets:
 Cash and cash equivalents           $ 22,395          8,617
 Receivables                            4,568          4,293
 Inventories                            6,406          5,648
 Prepaid expenses                       1,305          1,758
 Deferred income taxes                  5,150          5,150
   Total current assets                39,824         25,466
Property and equipment:
 Land and improvements                157,504        154,528
 Buildings                            458,434        449,561
 Equipment                            257,926        252,611
 Construction in progress              21,178         25,789
                                      895,042        882,489
 Less accumulated depreciation        271,289        264,339
   Net property and equipment         623,753        618,150
Other assets                            8,307          8,073
  Total assets                       $671,884        651,689

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable                       8,548          6,580
 Current portion of long-term debt     34,750            -
 Income taxes payable                   7,283          1,288
 Accrued liabilities                   44,074         42,590
   Total current liabilities           94,655         50,458
Long-term debt                        156,250        196,000
Deferred income taxes                  43,019         42,824
Other long-term liabilities             5,694          5,467
   Total liabilities                  299,618        294,749

Shareholders' equity:
 Common stock of $1.00 par value;
  authorized 100,000,000 shares;
  issued 42,057,000 in 2004 and
  41,843,000 shares in 2003            42,057         41,843
 Additional paid-in capital             1,462          1,412
 Retained earnings                    328,747        313,685
   Total shareholders' equity         372,266        356,940
Commitments and contingencies
     Total liabilities and
      shareholders'  equity          $671,884        651,689


See accompanying notes to consolidated financial statements.

                 RYAN'S FAMILY STEAK HOUSES, INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited)

                          (In thousands)

                                       Three Months Ended
                                    March 31,       April 2,
                                       2004           2003
Cash flows from operating activities:
                                              
Net earnings                        $ 15,360         12,098
 Adjustments to reconcile net
  earnings to  net cash provided
  by operating activities:
   Depreciation and amortization       9,020          8,364
    Loss (gain) on sale of property
      and  equipment                     657           (556)
    Tax benefit from exercise of
      stock options                    1,462             62
   Deferred income taxes                 195             69
   Decrease (increase) in:
     Receivables                        (275)            16
     Inventories                        (758)          (345)
     Prepaid expenses                    453             34
     Income taxes receivable             -            2,739
     Other assets                       (289)          (550)
   Increase (decrease) in:
     Accounts payable                  1,968          3,049
     Income taxes payable              5,995          3,634
     Accrued liabilities               1,484         (1,214)
     Other long-term liabilities         227            387
Net cash provided by operating
  activities                          35,499         27,787

Cash flows from investing activities:
  Proceeds from sale of property and
    equipment                          1,657          2,493
 Capital expenditures                (16,882)       (18,471)
Net cash used in investing
  activities                         (15,225)       (15,978)

Cash flows from financing activities:
 Net proceeds from (repayment of)
  revolving credit facility           (5,000)        10,000
 Proceeds from stock options
   exercised                           3,014            502
 Purchase of common stock             (4,510)        (7,084)
Net cash provided by (used in)
  financing  activities               (6,496)         3,418

Net increase in cash and cash
    equivalents                       13,778         15,227

Cash and cash equivalents-beginning
   of period                           8,617          2,654

Cash and cash equivalents-end
   of period                         $22,395         17,881

Supplemental disclosures
Cash paid during the period for:
 Interest, net of amount capitalized $ 4,459          4,477
 Income taxes                            190            362


See accompanying notes to consolidated financial statements.

         RYAN'S FAMILY STEAK HOUSES, INC.
          CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                            (Unaudited)

                          (In thousands)

                 Three Months ended March 31, 2004

                             $1 Par Value  Additional
                               Common       Paid-In   Retained
                               Stock        Capital   Earnings   Total
                                                   
Balances at December 31, 2003 $  41,843     1,412     313,685  356,940

  Net earnings                     -         -         15,360   15,360
  Issuance of common stock
   under stock option plans         487     2,527        -       3,014
  Tax benefit from exercise of
   non-qualified stock options     -        1,462        -       1,462
  Purchases of common stock        (273)   (3,939)       (298)  (4,510)

Balances at March 31, 2004    $   42,057    1,462     328,747  372,266


See accompanying notes to consolidated financial statements.


                 RYAN'S FAMILY STEAK HOUSES, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          March 31, 2004
                            (Unaudited)

Note 1.  Description of Business

Ryan's  Family Steak Houses, Inc. operates a restaurant  chain
consisting   of   335   Company-owned   restaurants    located
principally in the southern and midwestern United  States  and
receives  franchise  royalties from an  unrelated  third-party
franchisee that operates 14 restaurants (as of March 31, 2004)
in  Florida.  Its restaurants operate under the Ryan's or Fire
Mountain brand names, but are viewed as a single business unit
for  management  and  reporting  purposes.   A  Fire  Mountain
restaurant  offers a selection of foods similar  to  a  Ryan's
restaurant  with  display cooking and  also  features  updated
interior furnishings, an upscale food presentation and a lodge-
look exterior.  The Company was organized in 1977, opened  its
first  restaurant  in 1978 and completed  its  initial  public
offering  in 1982.  The Company does not operate or  franchise
any international units.

Note 2.  Basis of Presentation

The  consolidated financial statements include  the  financial
statements of Ryan's Family Steak Houses, Inc. and its wholly-
owned    subsidiaries.    All   intercompany   balances    and
transactions have been eliminated in consolidation.

The  accompanying unaudited consolidated financial  statements
have  been  prepared in accordance with accounting  principles
generally accepted in the United States of America for interim
financial information and the instructions to Form 10-Q and do
not  include all of the information and footnotes required  by
accounting principles generally accepted in the United  States
of  America for complete financial statements.  In the opinion
of management, all adjustments (consisting of normal recurring
accruals)  considered necessary for a fair  presentation  have
been  included.  Consolidated operating results for the  three
months ended March 31, 2004 are not necessarily indicative  of
the  results  that may be expected for the fiscal year  ending
December  29,  2004.  For further information,  refer  to  the
consolidated  financial statements and footnotes  included  in
the  Company's annual report on Form 10-K for the fiscal  year
ended December 31, 2003.

Note 3.  Relevant New Accounting Pronouncements

In  December  2003, the Financial Accounting Standards  Board
(FASB) revised Interpretation No. 46 (FIN 46), "Consolidation
of  Variable Interest Entities," which was originally  issued
in January 2003, to provide guidance regarding issues arising
from  the  implementation  of  FIN  46.  This  interpretation
addresses  the  consolidation  by  business  enterprises   of
variable interest entities, as defined in the interpretation,
and   sets   forth   additional  disclosure  regarding   such
interests.  For entities acquired or created before  February
1,  2003, this interpretation is effective no later than  the
end  of  the  first interim or reporting period ending  after
March  15, 2004, except for those variable interest  entities
that are considered to be special purpose entities, for which
the  effective  date is no later than the end  of  the  first
interim or annual reporting period ending after December  15,
2003.  For  all  entities  that were acquired  subsequent  to
January 31, 2003, this interpretation is effective as of  the
first  interim  or  annual period ending after  December  31,
2003.   The  implementation of FIN 46 has not had a  material
effect on the Company's consolidated financial statements.

Note 4. Stock Options

As  allowed  by  SFAS  No.  123, "Accounting  for  Stock-Based
Compensation," the Company accounts for its stock option plans
in   accordance   with  the  intrinsic  value  provisions   of
Accounting  Principles Board Opinion No. 25,  "Accounting  for
Stock  Issued to Employees," and related interpretations.   As
such,  compensation expense is recorded on the date  of  grant
only  if  the  current  market price of the  underlying  stock
exceeds  the  exercise price.  No compensation cost  has  been
recognized  for  stock-based compensation in consolidated  net
earnings  for  the  periods presented as all  options  granted
under  the  Company's stock option plans had  exercise  prices
equal  to  the market value of the underlying common stock  on
the   date   of   the  grant.   Had  the  Company   determined
compensation   cost  based  on  the  fair  value   recognition
provisions  of  SFAS No. 123, the Company's net  earnings  and
earnings  per share would have been reduced to the  pro  forma
amounts indicated in the following table:

                                           Three Months Ended
(In  thousands,
  except earnings per share)             March 31,  April 2,
                                           2004       2003
                                              
Net earnings, as reported                $15,360    12,098
Less total stock-based compensation
  expense determined under fair value
  based method, net of related tax
  effects                                   (356)     (325)

Pro forma net earnings                   $15,004    11,773
Earnings per share
 Basic:
  As reported                                .37       .28
  Pro forma                                  .36       .28
 Diluted:
  As reported                                .35       .28
  Pro forma                                  .34       .27


Note 5.  Earnings per Share

Basic  earnings  per share ("EPS") excludes  dilution  and  is
computed  by  dividing income available to common shareholders
by  the  weighted-average number of common shares  outstanding
for the period.  Diluted EPS includes common stock equivalents
that arise from the hypothetical exercise of outstanding stock
options  using the treasury stock method.  In order to prevent
antidilution, outstanding stock options to purchase 3,000  and
1,104,000  shares of common stock at March 31, 2004 and  April
2, 2003, respectively, were not included in the computation of
diluted EPS.

Note 6.  Legal Contingencies

In  November  2002, a lawsuit was filed in the  United  States
District   Court,  Middle  District  of  Tennessee,  Nashville
Division, on behalf of three plaintiffs alleging various  wage
and hour violations by the Company of the Fair Labor Standards
Act of 1938.  The plaintiffs' attorneys are seeking collective-
action  status  on  this  complaint.   In  October  2003,  the
presiding  judge denied the Company's request to  enforce  the
arbitration  agreements  signed by  the  plaintiffs  and  also
ordered the Company to turn over certain employee addresses to
the  plaintiffs'  attorneys.  The Company  has  appealed  this
decision.  As part of the appeal process, the presiding  judge
stayed the order regarding the employee addresses.  Due to the
evolving  nature of this case, the potential financial  impact
to the Company's financial results cannot be estimated at this
time.  Accordingly, no accrual for a loss contingency has been
made in the accompanying consolidated financial statements.

In  addition,  from time to time, the Company is  involved  in
various  legal  claims and litigation arising  in  the  normal
course  of business.  Based on currently-known legal  actions,
management  believes that, as a result of its  legal  defenses
and  insurance arrangements, none of these actions should have
a  material  adverse  effect  on  the  Company's  business  or
financial condition, taken as a whole.

Note 7.  Reclassifications

Certain 2003 incentive bonus amounts for store management  and
hourly  team  members  have been reclassified  to  store-level
payroll  and benefits from general and administrative expenses
to  conform to the 2004 presentation.  These costs amounted to
$1,603,000    in   2004   and   $752,000   in   2003.     This
reclassification  does  not  change  either  net  earnings  or
shareholders' equity for 2003.

Note 8.  Subsequent Event

At  the Annual Meeting of Shareholders that was held on May 5,
2004, shareholders approved a proposal to change the Company's
legal  name  to  Ryan's  Restaurant  Group,  Inc.   Management
intends to implement this name change in the near future.


Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

Quarter ended March 31, 2004 versus April 2, 2003

Restaurant sales during the first quarter of 2004 increased by
9.6%  over  the first quarter of 2003.  Average  unit  growth,
based  on  the  average  number of restaurants  in  operation,
amounted  to 3.9% during the quarter.  The Company  owned  and
operated  335  restaurants  (307  Ryan's  brand  and  28  Fire
Mountain  brand)  at March 31, 2004 and 326  restaurants  (322
Ryan's brand and 4 Fire Mountain brand) at April 2, 2003.   In
comparison  to the first quarter of 2003, average  unit  sales
("AUS"),  or  average weekly sales volumes per unit,  for  all
stores (including newly opened restaurants) increased by  5.4%
in  2004, and same-store sales increased by 4.8% in 2004.   In
computing same-store sales, the Company averages weekly  sales
for  those  units  operating for  at  least  18  months.   All
converted  or relocated stores are included in the  same-store
sales  calculation, provided that the underlying  stores  were
operating  for  at  least  18 months.   Same-store  sales  and
related  factors for the first quarters of 2004 and  2003,  as
compared  to their comparable prior years' quarters,  were  as
follows:

                                        
     Same-store                       2004     2003
     Sales                             4.8%   (4.2%)
     Customer count                    1.1%   (7.2%)
     Menu factor                       3.7%    3.0%


Management  believes  that  an improving  retail  environment,
aided  by  the  Company's local marketing  program,  favorably
affected  sales during the first quarter of 2004.   The  local
marketing program, which was implemented in April 2003, trains
and  encourages  store managers to get  the  Ryan's  and  Fire
Mountain  brand names in front of potential customers  through
the   use   of  both  external  merchandising  and   community
marketing.   In  addition,  winter  weather  conditions   were
generally  less  severe  during  the  first  quarter  of  2004
compared to the first quarter of 2003.

Cost  of  sales  includes food and beverage, payroll,  payroll
taxes    and   employee   benefits,   depreciation,   repairs,
maintenance,  utilities,  supplies,  advertising,   insurance,
property  taxes  and  licenses at  Company-owned  restaurants.
Such  costs, as a percentage of sales, were 83.5%  during  the
first  quarter  of  2004 compared to 84.9%  during  the  first
quarter of 2003.  Food and beverage costs amounted to 34.3% of
sales for 2004 and 35.2% of sales for 2003.  In 2004, food and
beverage  costs were adversely impacted by higher beef  costs,
which  were approximately 9% higher than the first quarter  of
2003.  However, the higher beef costs were more than offset by
better  product  utilization (less waste) resulting  from  the
higher  AUS, the 3.7% menu factor and a heightened store-level
focus  on  food cost controls.  Payroll and benefits increased
to  31.6%  of  sales in 2004 from 31.5% of sales in  2003  due
principally  to  higher  store-level performance  bonuses  for
management  and hourly team members, largely offset  by  lower
hourly  payroll costs resulting from the higher sales volumes.
All  other restaurant costs, including depreciation, decreased
to  17.6% of sales in 2004 from 18.2% of sales in 2003.   This
decrease resulted principally from the favorable impact of the
higher  AUS  on  the many fixed-cost items  included  in  this
category, partially offset by higher natural gas costs.  Based
on  these  factors,  the Company's margins at  the  restaurant
level  increased by 1.4% of sales to 16.5% of  sales  in  2004
from 15.1% of sales in 2003.

General and administrative expenses increased to 4.9% of sales
in  2004 from 4.7% of sales in 2003 due principally to  higher
performance bonuses.

Interest  expense  for  the first quarter  of  2004  and  2003
amounted  to  1.3%  and  1.2%  of  sales,  respectively.   The
effective  average interest rate increased to 6.1% during  the
first quarter of 2004 from 5.1% in 2003, resulting principally
from the refinancing on July 25, 2003 of $100 million of lower-
cost variable-rate debt with 4.65% fixed-rate senior notes due
in 2013.

An  effective income tax rate of 33.8% was used for the  first
quarter of 2004 and 36.2% for the first quarter of 2003.   The
decrease  in  rate  resulted primarily  from  certain  federal
income   tax  credit  hiring  programs,  such  as   the   Work
Opportunity  Tax  Credit  program ("WOTC"),  and  lower  state
income tax expense.  Management believes that the tax rate for
2004   will   gradually  increase  relative  to  2003   during
subsequent  quarters if these tax credit hiring  programs  are
not re-enacted by the U.S. Congress.

Net  earnings for the first quarter amounted to $15.4  million
in  2004  compared to $12.1 million in 2003.  Weighted-average
shares  (diluted) increased slightly (less  than  1%)  as  the
increased impact of the Company's outstanding stock options in
the  weighted-average share calculation completely offset  the
reduction  in  shares  resulting  from  the  Company's   stock
repurchase program.  In general, as the Company's stock  price
increases,  the number of shares related to stock  options  in
the   weighted-average  share  calculation   also   increases.
Accordingly, earnings per share (diluted) amounted to 35 cents
for  the  first  quarter of 2004 and 28 cents  for  the  first
quarter of 2003.

LIQUIDITY AND CAPITAL RESOURCES

The  Company's  principal  source of  liquidity  is  from  its
restaurants  sales,  which are primarily  derived  from  cash,
checks  or credit / debit cards.  Principal uses of  cash  are
operating expenses, which have been discussed in the preceding
section, capital expenditures and stock repurchases.

A  comparison of the Company's sources and uses of  funds  for
the three month periods ended March 31, 2004 and April 2, 2003
follow (in thousands):

                                              
                                      2004     2003    Change
Net cash provided by operating
  activities                         $35,499   27,787   7,712
Net cash used in investing
  activities                         (15,225) (15,978)    753
Net cash provided by (used in)
  financing activities                (6,496)   3,418  (9,914)
Net increase in cash and cash
  equivalents                        $13,778   15,227  (1,449)


Net  cash  provided  by  operating activities  increased  $7.7
million  mainly as a result of the higher cash flow  generated
by  the Company's operations during the first quarter of 2004,
as  indicated  by  the  higher net earnings  and  depreciation
amounts  for 2004 in the accompanying consolidated  statements
of  cash  flows.   Net cash used in investing  activities  was
fairly level during the first quarters of both 2004 and  2003.
Finally,  net cash provided by financing activities  decreased
by  $9.9  million  as  the Company repaid  a  portion  of  the
outstanding  loans under its revolving credit facility  during
the  first quarter of 2004 due to (1) the increased cash  flow
generated from operations and stock option exercises and (2) a
lesser amount of stock repurchases.

At  March  31,  2004,  the Company's working  capital  deficit
amounted to $54.8 million compared to a $25.0 million  deficit
at  December 31, 2004.  This increase stems primarily from  an
increase  in  the  Company's current liabilities  relating  to
outstanding  debt that is due within one year  ($16.0  million
under  the revolving credit facility and $18.7 million of  the
9.02%  senior  notes).   Management does  not  anticipate  any
adverse  effects from the current working capital deficit  due
to  the significant and steady level of cash flow provided  by
operations.

Total capital expenditures for the first three months of  2004
amounted to $16.9 million.  The Company opened five and closed
four  restaurants during the first three months of 2004, which
included  two  openings  and  three  closings  for  relocation
purposes.   Management defines a relocation  as  a  restaurant
opened  within six months after closing another restaurant  in
the   same   marketing  area.   A  relocation   represents   a
redeployment of assets within a market.  For the remainder  of
2004,  the  Company  plans to build and  open  13  to  15  new
restaurants, including three potential relocations.   All  new
restaurants  open with the display cooking/lodge-look  format.
This  format involves a glass-enclosed grill and cooking  area
that  extends  into the dining room and the use of  stone  and
wood  inside and outside the building in order to  present  an
atmosphere  reminiscent of a mountain  lodge.   A  variety  of
meats are grilled daily and available to customers as part  of
the  buffet price.  Customers go to the grill and can get hot,
cooked-to-order steak, chicken or other grilled  items  placed
directly  from  the grill onto their plates.  Management  also
intends  to convert approximately 25 to 28 restaurants  during
the  remainder  of  2004  to  the  display  cooking/lodge-look
format.   In this case, management believes that the  exterior
package  favorably impacts restaurant sales  by  signaling  to
potential  customers that changes have taken place inside  the
restaurant.  For the remainder of 2004, substantially  all  of
either the new or converted restaurants will operate under the
"Fire Mountain" brand name in order to differentiate them from
the  older  Ryan's and other restaurants that operate  with  a
more traditional family steakhouse format.  Total 2004 capital
expenditures  are estimated at $86 million.   The  Company  is
currently   concentrating   its   efforts   on   Company-owned
restaurants  and  is  not  actively  pursuing  any  additional
franchised locations, either domestically or internationally.

The Company began a stock repurchase program in March 1996 and
is  currently authorized to repurchase up to 55 million shares
of   the   Company's  common  stock  through  December   2004.
Repurchases  may be made from time to time on the open  market
or  in  privately  negotiated transactions in accordance  with
applicable   securities  regulations,  depending   on   market
conditions, share price and other factors.  During  the  first
three months of 2004, the Company purchased 272,666 shares  at
an  aggregate cost of $4.5 million.  Through March  31,  2004,
approximately  43.5  million shares, or 54%  of  total  shares
available at the beginning of the repurchase program, had been
purchased at an aggregate cost of $319.1 million.  The Company
has  purchased  an additional 759,440 shares since  March  31,
2004  at  an  aggregate  cost  of $13.7  million.   Management
currently  plans to additionally purchase up to  approximately
$7  million of its common stock during the remainder  of  2004
if,  in  management's  opinion,  the  share  price  is  at  an
attractive  level,  subject to the continued  availability  of
capital,  the  limitations imposed  by  the  Company's  credit
agreements,  applicable securities regulations and  the  other
factors described in "Forward-Looking Information."

At March 31, 2004, the Company's outstanding debt consisted of
$75  million  of  9.02% senior notes, $100  million  of  4.65%
senior  notes and a $100 million revolving credit facility  of
which  $16  million  was  outstanding  at  that  date.   After
allowances  for letters of credit and other items, there  were
approximately  $73  million  in  funds  available  under   the
revolving credit facility.  The Company's ability to  draw  on
these  funds may be limited by the financial covenants in  the
agreements  governing both the senior notes and the  revolving
credit  facility.   At  March 31, 2004,  the  Company  was  in
compliance  with  all  covenants under  the  loan  agreements.
Management  believes that, based on its current  plans,  these
restrictions  will not impair the Company's operations  during
2004.   The  current  revolving  credit  facility  expires  in
January 2005, and management intends to refinance the facility
during  2004.   Based on preliminary discussions  with  banks,
management believes that the facility will be refinanced in  a
manner  that  appropriately  supports  the  Company's  current
operations   and   growth   plans.    However,   since   final
negotiations  have not commenced, there can  be  no  assurance
that  the  refinancing will occur on anticipated terms  or  at
all.

Management  believes  that its current  capital  structure  is
sufficient  to meet its 2004 cash requirements.   The  Company
has  entered  into interest rate hedging transactions  in  the
past,   and   although  no  such  agreements   are   currently
outstanding,  management  intends to continue  monitoring  the
interest rate environment and may enter into such transactions
in the future if deemed advantageous.

SUBSEQUENT EVENT

At  the Annual Meeting of Shareholders that was held on May 5,
2004, shareholders approved a proposal to change the Company's
legal  name  to  Ryan's  Restaurant  Group,  Inc.   Management
intends to implement this name change in the near future.

CRITICAL ACCOUNTING POLICIES

Critical accounting policies are defined as those that have  a
significant  impact on the Company's financial statements  and
involve difficult or subjective estimates of future events  by
management.  Management's estimates could differ significantly
from   actual   results,   leading  to  possible   significant
adjustments  to  future  financial  results.   The   following
policies  are  considered by management to  involve  estimates
that most critically impact reported financial results.

Asset Lives  Property and equipment are recorded at cost, less
accumulated depreciation.  Buildings and land improvements are
depreciated over estimated useful lives ranging from 25 to  39
years,  and  equipment  is depreciated over  estimated  useful
lives  ranging from 3 to 20 years.  Depreciation  expense  for
financial statement purposes is calculated using the straight-
line  method.   Management is responsible for  estimating  the
initial  useful lives and any revisions thereafter  and  bases
its  estimates principally on historical usage patterns of the
assets.   Material  differences  in  the  amount  of  reported
depreciation could result if different assumptions were used.

Impairment  of  Long-Lived  Assets  Long-lived  assets,  which
consist principally of restaurant properties, are reviewed for
impairment   whenever  events  or  changes  in   circumstances
indicate  that  the carrying amount of an  asset  may  not  be
recoverable.   Management  reviews  restaurants  for  possible
impairment if the restaurant has had cash flows of $50,000  or
less in the aggregate over the previous 12 months or if it has
been  selected  for  relocation and  the  new  site  is  under
construction.   For  restaurants  that  will  continue  to  be
operated,  the carrying amount is compared to the undiscounted
future  cash  flows, including proceeds from future  disposal,
over  the  remaining  useful  life  of  the  restaurant.   The
estimate of future cash flows is based on management's  review
of  historical and current sales and cost trends of  both  the
subject  and  similar restaurants.  The estimate  of  proceeds
from  future  disposal is based on management's  knowledge  of
current  and planned development near the restaurant site  and
on  current  market transactions.  Each of these estimates  is
based on assumptions, such as with respect to future sales and
costs, that may differ materially from actual results.  If the
carrying  amount  exceeds the sum of the  undiscounted  future
cash  flows, the carrying value is reduced to the restaurant's
current  fair value.  If the decision has been made  to  close
and  sell  a restaurant, the carrying value of that restaurant
is reduced to its current fair value less costs to sell and is
no longer depreciated.

Self-Insurance   Liabilities   The  Company   self-insures   a
significant  portion  of  expected losses  from  its  workers'
compensation,  general  liability  and  team  member   medical
programs.   For  workers' compensation and  general  liability
claims,  the  portion  of any individual  claim  that  exceeds
$250,000  is  covered by insurance purchased by  the  Company.
Accrued   liabilities   are  recorded   for   the   estimated,
undiscounted future net payments, or ultimate costs, to settle
both  reported claims and claims that have been  incurred  but
not  reported.  On a quarterly basis, management reviews claim
values  as  estimated  by a third-party  claims  administrator
("TPA")  and  then  adjusts these values for estimated  future
increases in order to record ultimate costs.  Both current and
prior  years'  claims  are  reviewed because  estimated  claim
values  are frequently adjusted by the TPA as new information,
such  as  updated medical reports or settlements, is received.
Management  reviews the relationship between historical  claim
estimates and payment history, overall number of accidents and
historical claims experience in order to make an ultimate cost
estimate.  For team member medical claims, the portion of  any
individual claim that exceeds $300,000 is covered by insurance
purchased  by the Company.  Accruals are based on management's
review of historical claim experience.  Unexpected changes  in
any of these factors could result in costs that are materially
different than initially reported.

IMPACT OF INFLATION

The  Company's  operating  costs  that  may  be  affected   by
inflation  consist  principally of food, payroll  and  utility
costs.  A significant number of the Company's restaurant  team
members  are paid at the Federal minimum wage and accordingly,
legislated  changes to the minimum wage affect  the  Company's
payroll  costs.  Although no minimum wage increases have  been
signed into law, legislation proposing to increase the minimum
wage  by  $1.85  to $7.00 per hour over a two-year  period  is
currently  under consideration by the U.S. Congress.   Subject
to  competitive market factors, the Company is typically  able
to  increase  menu  prices to cover most of the  payroll  rate
increases.

The  Company considers its current price structure to be  very
competitive.  This factor, among others, is considered by  the
Company  when  passing  cost increases on  to  its  customers.
Annual  menu price increases during the last five  years  have
generally ranged from 2% to 4%.
Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES
                     ABOUT MARKET RISK

The  Company's  exposure to market risk relates  primarily  to
changes in interest rates.  Foreign currencies are not used in
the   Company's  operations,  and  approximately  90%  of  the
products  used  in  the preparation of food at  the  Company's
restaurants are not under purchase contract for more than  one
year in advance.

The  Company is exposed to interest rate risk on its variable-
rate  debt,  which  is composed entirely of  outstanding  debt
under  the Company's revolving credit facility (see "Liquidity
and  Capital  Resources").  At March 31, 2004, there  was  $16
million  in  outstanding debt under this  facility.   Interest
rates  for the facility generally change in response to LIBOR.
Management  estimates that a one-percent  change  in  interest
rates  throughout the quarter ended March 31, 2004 would  have
impacted  interest expense by approximately  $46,000  and  net
earnings by $30,000.

While  the  Company has entered into interest rate  derivative
agreements   in  the  past,  there  were  no  such  agreements
outstanding during the three months ended March 31, 2004.  The
Company  does  not enter into financial instrument  agreements
for trading or speculative purposes.


Item 4.           CONTROLS AND PROCEDURES

Under  the  supervision  and with  the  participation  of  the
Company's   management,  including  its  principal   executive
officer and principal financial officer, the Company conducted
an evaluation of the effectiveness of the design and operation
of its disclosure controls and procedures, as defined in rules
13a-15(e) and 15d-15(e) under the Securities Exchange  Act  of
1934, as amended, as of the end of the period covered by  this
report (the "Evaluation Date").  Based on this evaluation, the
Company's  principal executive officer and principal financial
officer concluded as of the Evaluation Date that the Company's
disclosure  controls and procedures were effective  such  that
the   information  relating  to  the  Company,  including  its
consolidated  subsidiaries, required to be  disclosed  in  its
Securities  and  Exchange Commission ("SEC")  reports  (i)  is
recorded, processed, summarized and reported within  the  time
periods  specified  in  SEC  rules  and  forms,  and  (ii)  is
accumulated  and  communicated to  the  Company's  management,
including   its  principal  executive  officer  and  principal
financial  officer, as appropriate to allow  timely  decisions
regarding required disclosure.

During the first quarter of 2004, the Company did not make any
changes in its internal controls over financial reporting that
have  materially affected, or are reasonably likely to affect,
those controls.


                    FORWARD-LOOKING INFORMATION

In  accordance with the safe harbor provisions of the  Private
Securities Litigation Reform Act of 1995, the Company cautions
that  the  statements in this quarterly report  and  elsewhere
that  are forward-looking involve risks and uncertainties that
may  impact  the Company's actual results of operations.   All
statements  other  than  statements of  historical  fact  that
address  activities, events or developments that  the  Company
expects  or  anticipates  will or may  occur  in  the  future,
including   such  things  as  Company  plans  or   strategies,
deadlines for completing projects, expected financial results,
expected  regulatory environment and other such  matters,  are
forward-looking  statements.  The words "estimates",  "plans",
"anticipates",  "expects", "intends", "believes"  and  similar
expressions   are   intended   to   identify   forward-looking
statements.   All  forward-looking  information  reflects  the
Company's   best   judgment  based  on  current   information.
However, there can be no assurance that other factors will not
affect  the  accuracy of such information.  While  it  is  not
possible to identify all relevant factors, the following could
cause  actual  results to differ materially from expectations:
general  economic  conditions  including  consumer  confidence
levels;   competition;  developments  affecting  the  public's
perception   of   buffet-style   restaurants;   real    estate
availability;  food  and labor supply costs;  food  and  labor
availability;   an   adverse  food   safety   event;   weather
fluctuations;   interest  rate  fluctuations;   stock   market
conditions; political environment (including acts of terrorism
and wars); and other risks and factors described from time  to
time  in  the Company's reports filed with the Securities  and
Exchange Commission, including the Company's annual report  on
Form  10-K  for the fiscal year ended December 31, 2003.   The
ability of the Company to open new restaurants depends upon  a
number  of  factors, including its ability  to  find  suitable
locations  and  negotiate  acceptable  land  acquisition   and
construction  contracts, its ability  to  attract  and  retain
sufficient numbers of restaurant managers and team members and
the availability of reasonably priced capital.  The extent  of
the  Company's stock repurchase program during 2004 and future
years  depends upon the financial performance of the Company's
restaurants,  the investment required to open new restaurants,
share  price,  the availability of reasonably priced  capital,
the  financial  covenants  contained  in  the  Company's  loan
agreements that govern both the senior notes and the revolving
credit  facility,  and the maximum debt and  stock  repurchase
levels authorized by the Company's Board of Directors.

                    PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings.

       In  November  2002, a lawsuit was filed in  the  United
       States  District Court, Middle District  of  Tennessee,
       Nashville  Division,  on  behalf  of  three  plaintiffs
       alleging  various  wage  and  hour  violations  by  the
       Company  of the Fair Labor Standards Act of 1938.   The
       plaintiffs'  attorneys  are  seeking  collective-action
       status  on  this  complaint.   In  October  2003,   the
       presiding   judge  denied  the  Company's  request   to
       enforce  the  arbitration  agreements  signed  by   the
       plaintiffs  and also ordered the Company to  turn  over
       certain   employee   addresses   to   the   plaintiffs'
       attorneys.   The  Company has appealed  this  decision.
       As  part  of  the  appeal process, the presiding  judge
       stayed  the  order  regarding the  employee  addresses.
       Due  to the evolving nature of this case, the potential
       financial  impact  to the Company's  financial  results
       cannot  be  estimated  at this time.   Accordingly,  no
       accrual  for  a loss contingency has been made  in  the
       accompanying consolidated financial statements.

       In   addition,  from  time  to  time,  the  Company  is
       involved   in  various  legal  claims  and   litigation
       arising  in  the normal course of business.   Based  on
       currently-known  legal  actions,  management   believes
       that,  as  a result of its legal defenses and insurance
       arrangements,  none  of  these actions  should  have  a
       material  adverse effect on the Company's  business  or
       financial condition, taken as a whole.

Item 2.   Changes in Securities, Use of Proceeds and Issuer
Purchases of Equity Securities.

                                     
        Period       Total   Average   Total       Maximum
                    Number    Price    Number     Number of
                      of      Paid       of      Shares that
                    Shares     Per     Shares    May Yet Be
                   Purchased  Share   Purchased    Purchased
                                         as      Under the
                                      Part of       Plan
                                      Publicly
                                      Announced
                                        Plan
        January        0        -     43,185,600   11,814,400
        (01/01/04
        -
        02/04/04)
        February     8,000   $16.48   43,193,600   11,806,400
        (02/05/04
        -
        03/03/04)
        March       264,666  $16.54   43,458,266   11,541,734
        (03/04/04
        -
        03/31/04)
        Total       272,666  $16.54   43,458,266   11,541,734
       

       The  Company commenced its stock repurchase program  in
       March  1996  and is currently authorized to  repurchase
       up  to  55  million shares of its common stock  through
       December  2004.   There  were  no  purchases   of   the
       Company's  common stock by or on behalf of the  Company
       or  any "affiliated purchaser" during the first quarter
       of  2004  other  than  through  this  stock  repurchase
       program.

Item 5.   Other Information.

       During  the  quarterly period covered by  this  filing,
       the  Company's  Audit  Committee did  not  approve  the
       engagement   of   KPMG  LLP,  the  Company's   external
       auditor, for any non-audit services, and KPMG  LLP  did
       not perform any such services.
Item 6.                                 Exhibits and Reports
on Form 8-K.

       (a)  Exhibits (numbered in accordance with Item 601 of
            Regulation S-K):
          Exhibit # Description
          31.1    Section 302 Certification of Chief
                  Executive Officer

          31.2    Section 302 Certification of Chief
                  Financial Officer

          32.1    Section 906 Certification of Chief
                  Executive Officer

          31.2    Section 906 Certification of Chief
                  Financial Officer

       (b)  Reports on Form 8-K:

          On  January 28, 2004, the Company furnished a report
          on  Form  8-K  regarding the press  release  on  the
          Company's financial results as of and for  the  year
          ended December 31, 2003.

          On April 21, 2004, the Company furnished a report on
          Form   8-K  regarding  the  press  release  on   the
          Company's  financial  results  as  of  and  for  the
          quarter ended March 31, 2004.

Items 3 and 4 are not applicable and have been omitted.

                            SIGNATURES

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


                 RYAN'S FAMILY STEAK HOUSES, INC.
                           (Registrant)



May 10, 2004             /s/Charles D. Way
                         Charles D. Way
                         Chairman, President and
                         Chief Executive Officer



May 10, 2004             /s/Fred T. Grant, Jr.
                         Fred T. Grant, Jr.
                         Senior Vice President-Finance and
                         Treasurer and Assistant Secretary
                         (Principal Financial and Accounting
                         Officer)



May 10, 2004             /s/Richard D. Sieradzki
                         Richard D. Sieradzki
                         Vice President-Accounting and
                         Corporate Controller