Daiwa Securities Living Investment Corporation (8986.T) Bundle
Daiwa Securities Living Investment Corporation (ticker: 8986.T) traces its roots to its establishment on October 7, 2005 and Tokyo Stock Exchange REIT listing on June 22, 2006, growing through strategic consolidations - notably mergers in 2010 and April 2020 - into a diversified REIT managed by Daiwa Real Estate Asset Management that, as of March 2025, oversees 246 properties with a total acquisition price of ¥399,378 million and a rentable floor area of 757,561.01 m²; publicly traded with about 2.39 million shares outstanding and institutionally held at 73.17%, DSLI balances equity and debt financing (including a commitment line with Daiwa Next Bank) while pursuing capital structure optimizations, semi-annual distributions and portfolio rotations that helped drive a ¥29.35 billion revenue in the latest period (+12.64% YoY), a market capitalization near ¥270.21 billion (¥265.57 billion at the December 12, 2025 price of ¥111,300), an annual dividend of ¥4,910 per unit and a 4.41% yield with a trailing P/E of 19.29, reflecting its mission to provide quality residential and healthcare living spaces and to deliver stable, mid- to long-term unitholder returns
Daiwa Securities Living Investment Corporation (8986.T): Intro
History- Established October 7, 2005 under the Act on Investment Trusts and Investment Corporations.
- Listed on the Tokyo Stock Exchange REIT market on June 22, 2006.
- Merged with Prospect Reit Investment Corporation on July 1, 2010, increasing portfolio scale and diversification.
- In April 2020 merged with Nippon Healthcare Investment Corporation; asset base expanded to include healthcare facilities and the entity rebranded from Japan Rental Housing Investments Inc. to Daiwa Securities Living Investment Corporation.
- Strategic M&A activity has been a consistent growth driver, broadening asset types and market presence.
- Listed REIT (Ticker: 8986.T) with institutional and retail investor base; Daiwa Securities Group and related entities have historically been key sponsors/affiliates (sponsor relationships influence pipeline and asset origination).
- Governance aligned with J-REIT norms: external asset manager relationships and board oversight focused on portfolio performance and distribution stability.
- Primary mission: provide stable, growing distributions to unitholders through acquisition and active management of rental residential and related living-oriented assets (including healthcare facilities after 2020).
- Focus areas: property quality enhancement, occupancy optimization, cost management-especially reducing interest-bearing debt costs-and selective acquisitions to improve yield and diversify cash flows.
- Risk management: geographic diversification within Japan, tenant-mix control, loan maturity and interest-rate management.
- Acquires and manages rental housing, multi-family residences, and living-related assets (including healthcare-related properties) to generate rental income.
- Delegates asset management tasks to a manager or in-house team to handle leasing, maintenance, capex, and tenant relations-aiming to improve NOI (Net Operating Income) and occupancies.
- Finances acquisitions via a mix of equity (unit offerings) and debt; active liability management targets lower interest costs and longer maturities to stabilize cash flows.
- Distributes most taxable income to unitholders as dividends, typical of REIT tax-efficient structures in Japan.
| Metric | Value |
|---|---|
| Number of Properties Managed | 246 |
| Total Acquisition Price | ¥399,378 million |
| Total Rentable Floor Area | 757,561.01 m² |
| Main Asset Types | Rental housing, multi-family, healthcare facilities |
| Primary Income Source | Rental income (leased units, facility leases) |
| Other Income | Parking, ancillary services, property management fees |
| Value Creation Levers | Renovation & repositioning, occupancy increases, rent revisions, cost & debt optimization |
| Recent Strategic Actions | Mergers (2010, 2020), targeted acquisitions, portfolio rebalancing |
- Maintain high occupancy and tenant retention via active leasing and property upgrades.
- Enhance distributions by improving property quality and reducing financing costs through liability management.
- Pursue accretive acquisitions that match the living/healthcare-focused investment mandate.
- Post-merger scale (246 properties; ¥399,378 million acquisition base) positions DSLI as a mid-to-large player among Japanese residential/healthcare-focused REITs.
- Demographic trends (aging population) and demand for healthcare-adjacent living assets support the strategic inclusion of healthcare facilities.
- Interest-rate cycles and J-REIT yield spreads remain key drivers of unit price performance and distribution sustainability.
Daiwa Securities Living Investment Corporation (8986.T): History
Daiwa Securities Living Investment Corporation (8986.T) was established to invest primarily in residential-related real estate and rental housing assets, building a portfolio focused on stable rental income and long-term capital preservation. Over its history the company has grown through strategic acquisitions, portfolio optimization and active capital management including repurchases and cancellations of its own investment units to enhance shareholder value.- Listed on the Tokyo Stock Exchange under ticker 8986.
- Approximately 2.39 million shares outstanding (units).
- Market capitalization: ≈ ¥270.21 billion (as of 6 November 2025).
- Institutional ownership: 73.17% of shares; remainder held by individuals and other stakeholders.
- Uses unit repurchases/cancellations and targeted acquisitions to optimize capital structure and distributions.
| Metric | Value |
|---|---|
| Ticker | 8986.T |
| Shares outstanding | ≈ 2,390,000 |
| Market capitalization | ¥270.21 billion (6 Nov 2025) |
| Institutional ownership | 73.17% |
| Individual & other investors | 26.83% |
| Primary strategy | Residential/rental property investments, active capital management |
Daiwa Securities Living Investment Corporation (8986.T): Ownership Structure
Mission and Values
- Mission: Provide comfortable living spaces that support individuals at every life stage, from rental housing to specialized healthcare facilities.
- Growth objective: Achieve sustainable growth in assets and stable earnings from mid- to long-term perspectives through disciplined acquisitions and portfolio management.
- Shareholder focus: Enhance unitholder value via strategic property acquisitions/dispositions and capital-structure optimization to balance growth and payout stability.
- Service quality: Emphasize high-quality management and operations-especially in healthcare-related properties-to meet diverse tenant needs and maintain occupancy.
- Diversification: Maintain a mixed portfolio of residential and healthcare assets to stabilize cash flows and mitigate market-cycle risk.
- Values: Support comfortable living environments while delivering consistent returns to unitholders.
How It Works & Makes Money - key operational and financial drivers
- Revenue streams: rental income from residential leases, operator fees and rents from nursing/healthcare facilities, and ancillary services.
- Value creation: acquire income-producing properties, renovate/operate to improve yields, dispose non-core assets and re-deploy capital into higher-return investments.
- Capital strategy: combine equity issuance, mortgage and unsecured borrowing to optimize cost of capital while targeting steady distributions.
- Risk management: geographic and tenant diversification, active lease management, and focus on necessity-driven assets (housing, senior care) to reduce vacancy risk.
| Metric | Value | As of |
|---|---|---|
| Portfolio size (by properties) | 132 properties | Mar 31, 2024 |
| Gross asset value (approx.) | ¥216.5 billion | Mar 31, 2024 |
| Market capitalization | ¥135.0 billion | Apr 2024 (approx.) |
| Outstanding investment units | 79,200 units (thousands format may vary) | Mar 31, 2024 |
| Net asset value (NAV) per unit | ¥200,000 | Mar 31, 2024 |
| Annual distribution per unit (DPU) | ¥6,800 | FY2023/24 forecast |
| Distribution yield (trailing/forecast) | ~3.4% | Apr 2024 (market-based) |
| Loan-to-value (LTV) | ~45% | Mar 31, 2024 |
| Occupancy rate (portfolio) | 98.2% | Mar 31, 2024 |
Ownership profile and governance
- Major unitholders include institutional investors (domestic pension and asset managers), Daiwa Securities Group-related entities, and retail investors; institutional concentration supports liquidity but encourages active governance.
- Management oversight: external asset manager and board structure focused on aligned incentives, with capital and acquisition approvals governed by the trustee and board.
- Dividend policy: target stable distributions backed by recurring rental income and conservative LTV to preserve flexibility for acquisitions and capex.
Mission Statement, Vision, & Core Values (2026) of Daiwa Securities Living Investment Corporation.
Daiwa Securities Living Investment Corporation (8986.T): Mission and Values
Daiwa Securities Living Investment Corporation (8986.T) is a Tokyo-focused residential J-REIT whose stated mission centers on stable, long-term income generation for unitholders through acquisition, management and selective disposition of residential and related living-service properties. Its values emphasize tenant-centric property management, risk-conscious portfolio diversification across metropolitan submarkets, and disciplined capital management led by Daiwa Real Estate Asset Management Co., Ltd.- Primary objective: provide steady distributions by owning and operating rental residential assets and select healthcare/eldercare facilities in Greater Tokyo and other metropolitan areas.
- Governance & management: asset management delegated to Daiwa Real Estate Asset Management Co., Ltd., leveraging Daiwa Group's underwriting, financing and property-management capabilities.
- Investor focus: recurring cash distributions (semi-annual dividends) combined with portfolio value preservation and selective capital recycling.
- Legal and operating structure: closed-end J-REIT listed on the Tokyo Stock Exchange; investment decisions and operations executed by the external asset manager (Daiwa Real Estate Asset Management Co., Ltd.).
- Asset mix: predominantly rental residential properties (apartments, rental housing) with targeted exposure to healthcare and group-care facilities to capture demographic demand.
- Acquisition & disposition: acquires assets via market purchases; employs strategic dispositions to recycle capital, improve portfolio quality and realize value from matured holdings.
- Revenue model: rental income from tenants is the primary revenue source; ancillary income from facility services, parking, and short-term leases contributes marginally.
- Distribution policy: earnings distributed to unitholders semi-annually with dividends paid every six months, subject to J-REIT taxation and internal payout policy.
- Financing: capital structure combines equity (issuance of units) and debt (bank loans, bonds); maintains a committed line agreement with Daiwa Next Bank, Ltd. to enhance liquidity and financing flexibility.
| Metric | Value |
|---|---|
| Listing / Ticker | TSE / 8986.T |
| Asset manager | Daiwa Real Estate Asset Management Co., Ltd. |
| Primary asset type | Rental residential & healthcare facilities |
| Geographic focus | Tokyo metropolitan area and other major urban centers |
| Distribution frequency | Semi-annual (paid every six months) |
| Committed bank line | Daiwa Next Bank, Ltd. (committed line agreement) |
| Capital structure | Mix of equity and bank debt; active use of borrowing for LTV management |
- Acquisitions: sourced from developers, institutional sellers and market transactions to scale the residential footprint in high-demand urban wards and suburban nodes with strong rental fundamentals.
- Asset enhancement: value-add programs (renovations, tenant-friendly upgrades) to increase occupancy, raise rents and extend useful life of buildings.
- Lease economics: stabilized properties generate recurring monthly rental cashflows; portfolio occupancy and lease renewal rates are primary drivers of NOI (net operating income).
- Debt management: interest-bearing debt is used to amplify returns while monitoring loan-to-value (LTV) and interest coverage ratios to maintain credit stability.
| Item | Illustrative figure |
|---|---|
| Primary revenue | Rental income from residential leases |
| Secondary revenue | Facility services, parking, short-term rents |
| Distribution cadence | Semi-annual dividends |
| Liquidity facility | Committed line with Daiwa Next Bank, Ltd. |
| Typical uses of proceeds from debt/equity | Acquisitions, capex for renovations, general corporate liquidity |
Daiwa Securities Living Investment Corporation (8986.T): How It Works
Daiwa Securities Living Investment Corporation (8986.T) is a Japanese REIT focused on residential and healthcare (senior housing and care) assets. Its operating model centers on acquiring, managing and selectively disposing of income-producing properties to generate stable rental cash flows and total return for unitholders.- Primary revenue: rental income from residential leases (including condos and apartments) and healthcare-related leases (senior housing, care facilities).
- Occupancy management: active leasing, tenant-relations programs and selective capex to maintain high occupancy and rent levels.
- Portfolio rotation: strategic acquisitions to improve yield and diversification; dispositions of non-core or low-yield assets.
- Debt & refinancing: periodic refinancing and maturity management to lower borrowing costs and smooth debt profile.
- Capital structure optimization: unit buybacks/cancellations and capital raises when accretive to unitholders.
- Top-line generation: contractual lease payments provide recurring rental revenue with indexation or step-ups in many contracts.
- Net operating income (NOI): achieved by maximizing occupancy and controlling property-level OPEX (maintenance, utility pass-throughs where applicable).
- Non-rental income: ancillary services at healthcare properties (management fees, service charges) and incidental property income.
- Leverage effects: prudent use of debt amplifies returns on equity but is managed via LTV targets and interest-rate hedging.
| Metric | Value | Notes |
|---|---|---|
| Total assets | ¥460 billion | Aggregate book value of portfolio (approx.) |
| Portfolio market value | ¥480-¥520 billion | Estimated market valuation range |
| Number of properties | ~330 | Mix of residential and healthcare assets |
| Occupancy rate | ~96% | High residential occupancy; healthcare slightly lower seasonality |
| Annual rental revenue | ¥30-¥36 billion | Gross rental & related income |
| Net operating income (NOI) | ¥20-¥24 billion | After property-level expenses |
| Interest-bearing debt | ¥200-¥240 billion | Includes long- and short-term borrowings |
| LTV (loan-to-value) | ~42-48% | Managed within target range |
| Dividend payout / annual distribution | ¥8,000-¥9,500 per unit (approx.) | Depends on distributable income and retained earnings policy |
| Dividend yield | ~4-5% (varies with market price) | Indicative based on unit price ranges |
- Acquisitions: target higher-yield residential and healthcare assets in growth submarkets to lift portfolio yield and scale operating efficiencies.
- Dispositions: sell older or non-core assets to recycle capital into higher-return investments or repay debt.
- Asset management initiatives: light-to-mid capex (renovations, amenity upgrades) to push rents and reduce vacancy turnaround time.
- Refinancing & hedging: extend maturities and fix/hedge interest rates to stabilize interest expense and reduce refinancing risk.
- Unit repurchases/cancellations: opportunistic buybacks to reduce units outstanding and enhance per-unit NAV and distributions.
- Diversification: geographic and tenant mix diversification across metropolitan and regional Japan reduces concentration risk.
- Tenant quality & contract terms: long-term leases for healthcare facilities and diversified lease expiries smooth cash flows.
- Cost control: centralized property-management platform to capture economies of scale in O&M, leasing and procurement.
- Liquidity & covenant management: maintain cash reserves, committed credit lines and covenant headroom to navigate market stress.
Daiwa Securities Living Investment Corporation (8986.T): How It Makes Money
Daiwa Securities Living Investment Corporation (8986.T) generates cash flow and shareholder returns primarily through real estate investment, active portfolio management, and capital transactions focused on residential and mixed-use properties across Japan.- Rental income from leased residential and retail units - the core recurring revenue stream.
- Property acquisitions and dispositions - active trading to realize capital gains and rebalance portfolio quality.
- Asset and property management fees - revenue from third-party services and internal management optimization.
- Development upside and value-add refurbishments - increasing net operating income (NOI) through renovations and repositioning.
- Financial management - optimizing capital structure (debt refinancing, equity raises) to lower financing costs and support growth.
| Metric | Value (as of Dec 12, 2025) |
|---|---|
| Share Price | ¥111,300 |
| Market Capitalization | ≈ ¥265.57 billion |
| Revenue (YoY growth) | ¥29.35 billion (↑12.64% YoY) |
| Annual Dividend per Share | ¥4,910 |
| Dividend Yield | 4.41% |
| Trailing P/E Ratio | 19.29 |
- Strong valuation metrics (trailing P/E 19.29) suggest market confidence in earnings stability.
- Dividend policy and a 4.41% yield underscore a shareholder-return focus, supporting investor demand for income-oriented REIT exposure.
- Consistent revenue growth (12.64% YoY to ¥29.35 billion) reflects successful leasing operations and accretive asset transactions.
- Ongoing capital structure optimization and selective acquisitions/dispositions aim to enhance portfolio quality and total return potential.
- Diversified holdings concentrated in high-quality residential assets position the firm to capture steady rental income while pursuing value creation opportunities.

Daiwa Securities Living Investment Corporation (8986.T) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.